[KIMHIN] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1288.51%
YoY- -55.83%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 249,048 222,532 246,559 249,306 250,458 234,932 267,409 -4.63%
PBT -6,350 1,944 7,410 10,286 4,176 4,944 21,035 -
Tax -3,764 -4,296 -4,973 -4,250 -4,104 -1,500 -7,062 -34.28%
NP -10,114 -2,352 2,437 6,036 72 3,444 13,973 -
-
NP to SH -10,656 -2,232 1,725 5,514 -464 3,660 12,911 -
-
Tax Rate - 220.99% 67.11% 41.32% 98.28% 30.34% 33.57% -
Total Cost 259,162 224,884 244,122 243,270 250,386 231,488 253,436 1.50%
-
Net Worth 436,054 438,030 438,486 443,042 433,976 442,249 445,336 -1.39%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 6,982 9,346 - - 6,980 -
Div Payout % - - 404.77% 169.49% - - 54.06% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 436,054 438,030 438,486 443,042 433,976 442,249 445,336 -1.39%
NOSH 140,210 139,499 139,645 140,203 136,470 138,636 139,603 0.28%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -4.06% -1.06% 0.99% 2.42% 0.03% 1.47% 5.23% -
ROE -2.44% -0.51% 0.39% 1.24% -0.11% 0.83% 2.90% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 177.62 159.52 176.56 177.82 183.53 169.46 191.55 -4.91%
EPS -7.60 -1.60 1.23 3.93 -0.34 2.64 9.30 -
DPS 0.00 0.00 5.00 6.67 0.00 0.00 5.00 -
NAPS 3.11 3.14 3.14 3.16 3.18 3.19 3.19 -1.68%
Adjusted Per Share Value based on latest NOSH - 140,450
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 160.04 143.00 158.44 160.21 160.95 150.97 171.84 -4.63%
EPS -6.85 -1.43 1.11 3.54 -0.30 2.35 8.30 -
DPS 0.00 0.00 4.49 6.01 0.00 0.00 4.49 -
NAPS 2.8021 2.8148 2.8177 2.847 2.7888 2.8419 2.8618 -1.39%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.23 1.22 1.25 1.25 1.26 1.27 1.26 -
P/RPS 0.69 0.76 0.71 0.70 0.69 0.75 0.66 3.01%
P/EPS -16.18 -76.25 101.19 31.78 -370.59 48.11 13.62 -
EY -6.18 -1.31 0.99 3.15 -0.27 2.08 7.34 -
DY 0.00 0.00 4.00 5.33 0.00 0.00 3.97 -
P/NAPS 0.40 0.39 0.40 0.40 0.40 0.40 0.39 1.70%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 22/05/13 22/02/13 22/11/12 24/08/12 24/05/12 29/02/12 -
Price 1.25 1.29 1.25 1.25 1.26 1.26 1.31 -
P/RPS 0.70 0.81 0.71 0.70 0.69 0.74 0.68 1.95%
P/EPS -16.45 -80.63 101.19 31.78 -370.59 47.73 14.16 -
EY -6.08 -1.24 0.99 3.15 -0.27 2.10 7.06 -
DY 0.00 0.00 4.00 5.33 0.00 0.00 3.82 -
P/NAPS 0.40 0.41 0.40 0.40 0.40 0.39 0.41 -1.63%

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