[KIMHIN] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -107.86%
YoY- -106.17%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 403,314 379,528 366,834 345,708 367,328 359,597 355,762 8.68%
PBT 39,911 33,694 16,286 988 45,973 50,009 50,130 -14.03%
Tax -7,841 -9,256 -8,204 -3,928 -9,994 -7,756 -6,640 11.66%
NP 32,070 24,438 8,082 -2,940 35,979 42,253 43,490 -18.30%
-
NP to SH 29,915 22,917 7,070 -2,720 34,609 40,826 42,182 -20.39%
-
Tax Rate 19.65% 27.47% 50.37% 397.57% 21.74% 15.51% 13.25% -
Total Cost 371,244 355,089 358,752 348,648 331,349 317,344 312,272 12.16%
-
Net Worth 513,274 502,055 490,972 494,416 496,417 496,540 482,400 4.20%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 8,414 5,609 16,833 - 4,206 11,221 8,413 0.00%
Div Payout % 28.13% 24.48% 238.10% - 12.16% 27.49% 19.95% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 513,274 502,055 490,972 494,416 496,417 496,540 482,400 4.20%
NOSH 155,616 155,616 140,277 141,666 140,230 140,265 140,232 7.15%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.95% 6.44% 2.20% -0.85% 9.79% 11.75% 12.22% -
ROE 5.83% 4.56% 1.44% -0.55% 6.97% 8.22% 8.74% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 287.59 270.63 261.51 244.03 261.95 256.37 253.69 8.67%
EPS 21.33 16.35 5.04 -1.92 24.68 29.11 30.08 -20.39%
DPS 6.00 4.00 12.00 0.00 3.00 8.00 6.00 0.00%
NAPS 3.66 3.58 3.50 3.49 3.54 3.54 3.44 4.19%
Adjusted Per Share Value based on latest NOSH - 141,666
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 288.01 271.02 261.96 246.87 262.31 256.79 254.05 8.68%
EPS 21.36 16.37 5.05 -1.94 24.71 29.15 30.12 -20.39%
DPS 6.01 4.01 12.02 0.00 3.00 8.01 6.01 0.00%
NAPS 3.6653 3.5852 3.506 3.5306 3.5449 3.5458 3.4448 4.20%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.83 1.64 1.70 2.01 2.28 1.93 1.84 -
P/RPS 0.64 0.61 0.65 0.82 0.87 0.75 0.73 -8.36%
P/EPS 8.58 10.04 33.73 -104.69 9.24 6.63 6.12 25.13%
EY 11.66 9.96 2.96 -0.96 10.82 15.08 16.35 -20.09%
DY 3.28 2.44 7.06 0.00 1.32 4.15 3.26 0.40%
P/NAPS 0.50 0.46 0.49 0.58 0.64 0.55 0.53 -3.79%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 25/11/16 25/08/16 26/05/16 25/02/16 25/11/15 26/08/15 -
Price 1.91 1.56 1.79 1.95 2.19 2.38 1.65 -
P/RPS 0.66 0.58 0.68 0.80 0.84 0.93 0.65 1.01%
P/EPS 8.95 9.55 35.52 -101.56 8.87 8.18 5.49 38.31%
EY 11.17 10.48 2.82 -0.98 11.27 12.23 18.23 -27.75%
DY 3.14 2.56 6.70 0.00 1.37 3.36 3.64 -9.34%
P/NAPS 0.52 0.44 0.51 0.56 0.62 0.67 0.48 5.45%

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