[KIMHIN] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 359.93%
YoY- -83.24%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 379,240 403,314 379,528 366,834 345,708 367,328 359,597 3.60%
PBT 12,520 39,911 33,694 16,286 988 45,973 50,009 -60.24%
Tax -4,592 -7,841 -9,256 -8,204 -3,928 -9,994 -7,756 -29.46%
NP 7,928 32,070 24,438 8,082 -2,940 35,979 42,253 -67.19%
-
NP to SH 7,260 29,915 22,917 7,070 -2,720 34,609 40,826 -68.34%
-
Tax Rate 36.68% 19.65% 27.47% 50.37% 397.57% 21.74% 15.51% -
Total Cost 371,312 371,244 355,089 358,752 348,648 331,349 317,344 11.02%
-
Net Worth 516,079 513,274 502,055 490,972 494,416 496,417 496,540 2.60%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 8,414 5,609 16,833 - 4,206 11,221 -
Div Payout % - 28.13% 24.48% 238.10% - 12.16% 27.49% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 516,079 513,274 502,055 490,972 494,416 496,417 496,540 2.60%
NOSH 155,616 155,616 155,616 140,277 141,666 140,230 140,265 7.16%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 2.09% 7.95% 6.44% 2.20% -0.85% 9.79% 11.75% -
ROE 1.41% 5.83% 4.56% 1.44% -0.55% 6.97% 8.22% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 270.42 287.59 270.63 261.51 244.03 261.95 256.37 3.61%
EPS 5.16 21.33 16.35 5.04 -1.92 24.68 29.11 -68.41%
DPS 0.00 6.00 4.00 12.00 0.00 3.00 8.00 -
NAPS 3.68 3.66 3.58 3.50 3.49 3.54 3.54 2.61%
Adjusted Per Share Value based on latest NOSH - 140,500
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 270.81 288.01 271.02 261.96 246.87 262.31 256.79 3.60%
EPS 5.18 21.36 16.37 5.05 -1.94 24.71 29.15 -68.35%
DPS 0.00 6.01 4.01 12.02 0.00 3.00 8.01 -
NAPS 3.6853 3.6653 3.5852 3.506 3.5306 3.5449 3.5458 2.60%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.25 1.83 1.64 1.70 2.01 2.28 1.93 -
P/RPS 0.83 0.64 0.61 0.65 0.82 0.87 0.75 6.98%
P/EPS 43.46 8.58 10.04 33.73 -104.69 9.24 6.63 249.85%
EY 2.30 11.66 9.96 2.96 -0.96 10.82 15.08 -71.42%
DY 0.00 3.28 2.44 7.06 0.00 1.32 4.15 -
P/NAPS 0.61 0.50 0.46 0.49 0.58 0.64 0.55 7.13%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 24/02/17 25/11/16 25/08/16 26/05/16 25/02/16 25/11/15 -
Price 2.27 1.91 1.56 1.79 1.95 2.19 2.38 -
P/RPS 0.84 0.66 0.58 0.68 0.80 0.84 0.93 -6.55%
P/EPS 43.85 8.95 9.55 35.52 -101.56 8.87 8.18 205.98%
EY 2.28 11.17 10.48 2.82 -0.98 11.27 12.23 -67.33%
DY 0.00 3.14 2.56 6.70 0.00 1.37 3.36 -
P/NAPS 0.62 0.52 0.44 0.51 0.56 0.62 0.67 -5.03%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment