[KIMHIN] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -121.82%
YoY- -896.2%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 371,193 359,164 335,356 402,781 403,245 392,140 395,408 -4.12%
PBT -30,580 -34,348 -34,008 -53,048 -15,338 -20,734 -23,984 17.56%
Tax -3,058 -2,796 -2,460 -5,081 -10,360 400 2,000 -
NP -33,638 -37,144 -36,468 -58,129 -25,698 -20,334 -21,984 32.75%
-
NP to SH -34,461 -37,580 -35,592 -59,158 -26,669 -20,872 21,504 -
-
Tax Rate - - - - - - - -
Total Cost 404,831 396,308 371,824 460,910 428,943 412,474 417,392 -2.01%
-
Net Worth 413,705 422,119 431,936 444,596 483,824 493,641 502,055 -12.09%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 413,705 422,119 431,936 444,596 483,824 493,641 502,055 -12.09%
NOSH 155,616 155,616 155,616 140,251 155,616 155,616 155,616 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -9.06% -10.34% -10.87% -14.43% -6.37% -5.19% -5.56% -
ROE -8.33% -8.90% -8.24% -13.31% -5.51% -4.23% 4.28% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 264.69 256.11 239.13 287.19 287.54 279.62 281.95 -4.12%
EPS -24.57 -26.80 -25.36 -42.18 -19.01 -14.88 -15.32 36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 3.01 3.08 3.17 3.45 3.52 3.58 -12.09%
Adjusted Per Share Value based on latest NOSH - 155,616
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 238.53 230.80 215.50 258.83 259.13 251.99 254.09 -4.12%
EPS -22.15 -24.15 -22.87 -38.02 -17.14 -13.41 13.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6585 2.7126 2.7757 2.857 3.1091 3.1722 3.2262 -12.09%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.12 1.16 1.16 1.24 1.24 1.28 1.47 -
P/RPS 0.42 0.45 0.49 0.43 0.43 0.46 0.52 -13.25%
P/EPS -4.56 -4.33 -4.57 -2.94 -6.52 -8.60 9.59 -
EY -21.94 -23.10 -21.88 -34.02 -15.34 -11.63 10.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.38 0.39 0.36 0.36 0.41 -4.93%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 23/08/19 27/05/19 28/02/19 27/11/18 28/08/18 28/05/18 -
Price 1.08 1.19 1.18 1.25 1.35 1.35 1.36 -
P/RPS 0.41 0.46 0.49 0.44 0.47 0.48 0.48 -9.96%
P/EPS -4.40 -4.44 -4.65 -2.96 -7.10 -9.07 8.87 -
EY -22.75 -22.52 -21.51 -33.74 -14.09 -11.02 11.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.38 0.39 0.39 0.38 0.38 -1.76%

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