[KIMHIN] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 224.15%
YoY- -43.87%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 397,464 379,240 403,314 379,528 366,834 345,708 367,328 5.40%
PBT 12,778 12,520 39,911 33,694 16,286 988 45,973 -57.44%
Tax -6,486 -4,592 -7,841 -9,256 -8,204 -3,928 -9,994 -25.06%
NP 6,292 7,928 32,070 24,438 8,082 -2,940 35,979 -68.76%
-
NP to SH 4,752 7,260 29,915 22,917 7,070 -2,720 34,609 -73.41%
-
Tax Rate 50.76% 36.68% 19.65% 27.47% 50.37% 397.57% 21.74% -
Total Cost 391,172 371,312 371,244 355,089 358,752 348,648 331,349 11.71%
-
Net Worth 514,677 516,079 513,274 502,055 490,972 494,416 496,417 2.43%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 8,414 5,609 16,833 - 4,206 -
Div Payout % - - 28.13% 24.48% 238.10% - 12.16% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 514,677 516,079 513,274 502,055 490,972 494,416 496,417 2.43%
NOSH 155,616 155,616 155,616 155,616 140,277 141,666 140,230 7.19%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.58% 2.09% 7.95% 6.44% 2.20% -0.85% 9.79% -
ROE 0.92% 1.41% 5.83% 4.56% 1.44% -0.55% 6.97% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 283.42 270.42 287.59 270.63 261.51 244.03 261.95 5.39%
EPS 3.38 5.16 21.33 16.35 5.04 -1.92 24.68 -73.46%
DPS 0.00 0.00 6.00 4.00 12.00 0.00 3.00 -
NAPS 3.67 3.68 3.66 3.58 3.50 3.49 3.54 2.43%
Adjusted Per Share Value based on latest NOSH - 155,616
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 283.83 270.81 288.01 271.02 261.96 246.87 262.31 5.40%
EPS 3.39 5.18 21.36 16.37 5.05 -1.94 24.71 -73.43%
DPS 0.00 0.00 6.01 4.01 12.02 0.00 3.00 -
NAPS 3.6753 3.6853 3.6653 3.5852 3.506 3.5306 3.5449 2.43%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.97 2.25 1.83 1.64 1.70 2.01 2.28 -
P/RPS 0.70 0.83 0.64 0.61 0.65 0.82 0.87 -13.50%
P/EPS 58.14 43.46 8.58 10.04 33.73 -104.69 9.24 241.21%
EY 1.72 2.30 11.66 9.96 2.96 -0.96 10.82 -70.68%
DY 0.00 0.00 3.28 2.44 7.06 0.00 1.32 -
P/NAPS 0.54 0.61 0.50 0.46 0.49 0.58 0.64 -10.71%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 24/02/17 25/11/16 25/08/16 26/05/16 25/02/16 -
Price 1.87 2.27 1.91 1.56 1.79 1.95 2.19 -
P/RPS 0.66 0.84 0.66 0.58 0.68 0.80 0.84 -14.86%
P/EPS 55.19 43.85 8.95 9.55 35.52 -101.56 8.87 238.66%
EY 1.81 2.28 11.17 10.48 2.82 -0.98 11.27 -70.48%
DY 0.00 0.00 3.14 2.56 6.70 0.00 1.37 -
P/NAPS 0.51 0.62 0.52 0.44 0.51 0.56 0.62 -12.21%

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