[KIMHIN] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 130.92%
YoY- -52.12%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 392,140 395,408 420,861 417,430 397,464 379,240 403,314 -1.86%
PBT -20,734 -23,984 20,224 22,320 12,778 12,520 39,911 -
Tax 400 2,000 -11,253 -9,684 -6,486 -4,592 -7,841 -
NP -20,334 -21,984 8,971 12,636 6,292 7,928 32,070 -
-
NP to SH -20,872 21,504 7,430 10,973 4,752 7,260 29,915 -
-
Tax Rate - - 55.64% 43.39% 50.76% 36.68% 19.65% -
Total Cost 412,474 417,392 411,890 404,794 391,172 371,312 371,244 7.29%
-
Net Worth 493,641 502,055 511,872 517,481 514,677 516,079 513,274 -2.57%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 4,207 5,609 - - 8,414 -
Div Payout % - - 56.62% 51.12% - - 28.13% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 493,641 502,055 511,872 517,481 514,677 516,079 513,274 -2.57%
NOSH 155,616 155,616 155,616 155,616 155,616 155,616 155,616 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -5.19% -5.56% 2.13% 3.03% 1.58% 2.09% 7.95% -
ROE -4.23% 4.28% 1.45% 2.12% 0.92% 1.41% 5.83% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 279.62 281.95 300.10 297.66 283.42 270.42 287.59 -1.86%
EPS -14.88 -15.32 5.30 7.83 3.38 5.16 21.33 -
DPS 0.00 0.00 3.00 4.00 0.00 0.00 6.00 -
NAPS 3.52 3.58 3.65 3.69 3.67 3.68 3.66 -2.57%
Adjusted Per Share Value based on latest NOSH - 155,616
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 251.99 254.09 270.45 268.24 255.41 243.70 259.17 -1.86%
EPS -13.41 13.82 4.77 7.05 3.05 4.67 19.22 -
DPS 0.00 0.00 2.70 3.60 0.00 0.00 5.41 -
NAPS 3.1722 3.2262 3.2893 3.3254 3.3074 3.3164 3.2983 -2.57%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.28 1.47 1.42 1.71 1.97 2.25 1.83 -
P/RPS 0.46 0.52 0.47 0.57 0.70 0.83 0.64 -19.80%
P/EPS -8.60 9.59 26.80 21.85 58.14 43.46 8.58 -
EY -11.63 10.43 3.73 4.58 1.72 2.30 11.66 -
DY 0.00 0.00 2.11 2.34 0.00 0.00 3.28 -
P/NAPS 0.36 0.41 0.39 0.46 0.54 0.61 0.50 -19.71%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 28/05/18 27/02/18 28/11/17 24/08/17 25/05/17 24/02/17 -
Price 1.35 1.36 1.56 1.44 1.87 2.27 1.91 -
P/RPS 0.48 0.48 0.52 0.48 0.66 0.84 0.66 -19.17%
P/EPS -9.07 8.87 29.44 18.40 55.19 43.85 8.95 -
EY -11.02 11.27 3.40 5.43 1.81 2.28 11.17 -
DY 0.00 0.00 1.92 2.78 0.00 0.00 3.14 -
P/NAPS 0.38 0.38 0.43 0.39 0.51 0.62 0.52 -18.91%

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