[KIMHIN] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -7.59%
YoY- 99437.5%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 359,597 355,762 353,624 313,372 299,236 293,804 275,600 19.38%
PBT 50,009 50,130 52,376 29,535 31,948 40,492 22,452 70.47%
Tax -7,756 -6,640 -7,840 -3,698 -4,021 -1,178 -5,692 22.88%
NP 42,253 43,490 44,536 25,837 27,926 39,314 16,760 85.13%
-
NP to SH 40,826 42,182 44,068 23,889 25,852 37,446 15,504 90.57%
-
Tax Rate 15.51% 13.25% 14.97% 12.52% 12.59% 2.91% 25.35% -
Total Cost 317,344 312,272 309,088 287,535 271,309 254,490 258,840 14.53%
-
Net Worth 496,540 482,400 470,955 457,232 452,830 457,205 443,773 7.77%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 11,221 8,413 16,819 8,415 56 - - -
Div Payout % 27.49% 19.95% 38.17% 35.23% 0.22% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 496,540 482,400 470,955 457,232 452,830 457,205 443,773 7.77%
NOSH 140,265 140,232 140,165 140,255 140,195 140,247 140,434 -0.08%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 11.75% 12.22% 12.59% 8.24% 9.33% 13.38% 6.08% -
ROE 8.22% 8.74% 9.36% 5.22% 5.71% 8.19% 3.49% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 256.37 253.69 252.29 223.43 213.44 209.49 196.25 19.48%
EPS 29.11 30.08 31.44 17.03 18.44 26.70 11.04 90.74%
DPS 8.00 6.00 12.00 6.00 0.04 0.00 0.00 -
NAPS 3.54 3.44 3.36 3.26 3.23 3.26 3.16 7.85%
Adjusted Per Share Value based on latest NOSH - 140,473
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 256.79 254.05 252.52 223.78 213.68 209.80 196.81 19.38%
EPS 29.15 30.12 31.47 17.06 18.46 26.74 11.07 90.57%
DPS 8.01 6.01 12.01 6.01 0.04 0.00 0.00 -
NAPS 3.5458 3.4448 3.3631 3.2651 3.2337 3.2649 3.169 7.77%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.93 1.84 1.60 1.18 1.78 1.21 1.20 -
P/RPS 0.75 0.73 0.63 0.53 0.83 0.58 0.61 14.75%
P/EPS 6.63 6.12 5.09 6.93 9.65 4.53 10.87 -28.05%
EY 15.08 16.35 19.65 14.43 10.36 22.07 9.20 38.97%
DY 4.15 3.26 7.50 5.08 0.02 0.00 0.00 -
P/NAPS 0.55 0.53 0.48 0.36 0.55 0.37 0.38 27.92%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 26/08/15 27/05/15 27/02/15 26/11/14 29/08/14 23/05/14 -
Price 2.38 1.65 1.46 1.32 1.39 1.34 1.25 -
P/RPS 0.93 0.65 0.58 0.59 0.65 0.64 0.64 28.26%
P/EPS 8.18 5.49 4.64 7.75 7.54 5.02 11.32 -19.45%
EY 12.23 18.23 21.53 12.90 13.27 19.93 8.83 24.22%
DY 3.36 3.64 8.22 4.55 0.03 0.00 0.00 -
P/NAPS 0.67 0.48 0.43 0.40 0.43 0.41 0.40 40.99%

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