[KIMHIN] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 64500.0%
YoY- 794.62%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 313,372 299,236 293,804 275,600 261,055 255,540 249,048 16.50%
PBT 29,535 31,948 40,492 22,452 5,519 4,910 -6,350 -
Tax -3,698 -4,021 -1,178 -5,692 -4,235 -4,026 -3,764 -1.16%
NP 25,837 27,926 39,314 16,760 1,284 884 -10,114 -
-
NP to SH 23,889 25,852 37,446 15,504 24 -138 -10,656 -
-
Tax Rate 12.52% 12.59% 2.91% 25.35% 76.73% 82.00% - -
Total Cost 287,535 271,309 254,490 258,840 259,771 254,656 259,162 7.15%
-
Net Worth 457,232 452,830 457,205 443,773 282,600 465,026 436,054 3.20%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 8,415 56 - - 2,700 5,942 - -
Div Payout % 35.23% 0.22% - - 11,250.00% 0.00% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 457,232 452,830 457,205 443,773 282,600 465,026 436,054 3.20%
NOSH 140,255 140,195 140,247 140,434 90,000 148,570 140,210 0.02%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.24% 9.33% 13.38% 6.08% 0.49% 0.35% -4.06% -
ROE 5.22% 5.71% 8.19% 3.49% 0.01% -0.03% -2.44% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 223.43 213.44 209.49 196.25 290.06 172.00 177.62 16.48%
EPS 17.03 18.44 26.70 11.04 0.02 -0.09 -7.60 -
DPS 6.00 0.04 0.00 0.00 3.00 4.00 0.00 -
NAPS 3.26 3.23 3.26 3.16 3.14 3.13 3.11 3.18%
Adjusted Per Share Value based on latest NOSH - 140,434
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 201.38 192.29 188.80 177.10 167.76 164.21 160.04 16.50%
EPS 15.35 16.61 24.06 9.96 0.02 -0.09 -6.85 -
DPS 5.41 0.04 0.00 0.00 1.74 3.82 0.00 -
NAPS 2.9382 2.9099 2.938 2.8517 1.816 2.9883 2.8021 3.20%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.18 1.78 1.21 1.20 1.26 1.26 1.23 -
P/RPS 0.53 0.83 0.58 0.61 0.43 0.73 0.69 -16.08%
P/EPS 6.93 9.65 4.53 10.87 4,725.00 -1,350.00 -16.18 -
EY 14.43 10.36 22.07 9.20 0.02 -0.07 -6.18 -
DY 5.08 0.02 0.00 0.00 2.38 3.17 0.00 -
P/NAPS 0.36 0.55 0.37 0.38 0.40 0.40 0.40 -6.76%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 29/08/14 23/05/14 26/02/14 20/11/13 21/08/13 -
Price 1.32 1.39 1.34 1.25 1.22 1.25 1.25 -
P/RPS 0.59 0.65 0.64 0.64 0.42 0.73 0.70 -10.74%
P/EPS 7.75 7.54 5.02 11.32 4,575.00 -1,339.29 -16.45 -
EY 12.90 13.27 19.93 8.83 0.02 -0.07 -6.08 -
DY 4.55 0.03 0.00 0.00 2.46 3.20 0.00 -
P/NAPS 0.40 0.43 0.41 0.40 0.39 0.40 0.40 0.00%

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