[KIMHIN] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 98.7%
YoY- -102.51%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 293,804 275,600 261,055 255,540 249,048 222,532 246,559 12.43%
PBT 40,492 22,452 5,519 4,910 -6,350 1,944 7,410 211.20%
Tax -1,178 -5,692 -4,235 -4,026 -3,764 -4,296 -4,973 -61.81%
NP 39,314 16,760 1,284 884 -10,114 -2,352 2,437 541.71%
-
NP to SH 37,446 15,504 24 -138 -10,656 -2,232 1,725 682.57%
-
Tax Rate 2.91% 25.35% 76.73% 82.00% - 220.99% 67.11% -
Total Cost 254,490 258,840 259,771 254,656 259,162 224,884 244,122 2.81%
-
Net Worth 457,205 443,773 282,600 465,026 436,054 438,030 438,486 2.83%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 2,700 5,942 - - 6,982 -
Div Payout % - - 11,250.00% 0.00% - - 404.77% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 457,205 443,773 282,600 465,026 436,054 438,030 438,486 2.83%
NOSH 140,247 140,434 90,000 148,570 140,210 139,499 139,645 0.28%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.38% 6.08% 0.49% 0.35% -4.06% -1.06% 0.99% -
ROE 8.19% 3.49% 0.01% -0.03% -2.44% -0.51% 0.39% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 209.49 196.25 290.06 172.00 177.62 159.52 176.56 12.11%
EPS 26.70 11.04 0.02 -0.09 -7.60 -1.60 1.23 682.56%
DPS 0.00 0.00 3.00 4.00 0.00 0.00 5.00 -
NAPS 3.26 3.16 3.14 3.13 3.11 3.14 3.14 2.53%
Adjusted Per Share Value based on latest NOSH - 140,053
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 209.80 196.81 186.42 182.48 177.84 158.91 176.07 12.43%
EPS 26.74 11.07 0.02 -0.10 -7.61 -1.59 1.23 683.34%
DPS 0.00 0.00 1.93 4.24 0.00 0.00 4.99 -
NAPS 3.2649 3.169 2.018 3.3207 3.1139 3.128 3.1312 2.83%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.21 1.20 1.26 1.26 1.23 1.22 1.25 -
P/RPS 0.58 0.61 0.43 0.73 0.69 0.76 0.71 -12.64%
P/EPS 4.53 10.87 4,725.00 -1,350.00 -16.18 -76.25 101.19 -87.46%
EY 22.07 9.20 0.02 -0.07 -6.18 -1.31 0.99 696.61%
DY 0.00 0.00 2.38 3.17 0.00 0.00 4.00 -
P/NAPS 0.37 0.38 0.40 0.40 0.40 0.39 0.40 -5.07%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 23/05/14 26/02/14 20/11/13 21/08/13 22/05/13 22/02/13 -
Price 1.34 1.25 1.22 1.25 1.25 1.29 1.25 -
P/RPS 0.64 0.64 0.42 0.73 0.70 0.81 0.71 -6.70%
P/EPS 5.02 11.32 4,575.00 -1,339.29 -16.45 -80.63 101.19 -86.57%
EY 19.93 8.83 0.02 -0.07 -6.08 -1.24 0.99 644.10%
DY 0.00 0.00 2.46 3.20 0.00 0.00 4.00 -
P/NAPS 0.41 0.40 0.39 0.40 0.40 0.41 0.40 1.66%

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