[KIMHIN] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 189.42%
YoY- 196.2%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 402,781 403,245 392,140 395,408 420,861 417,430 397,464 0.88%
PBT -53,048 -15,338 -20,734 -23,984 20,224 22,320 12,778 -
Tax -5,081 -10,360 400 2,000 -11,253 -9,684 -6,486 -14.98%
NP -58,129 -25,698 -20,334 -21,984 8,971 12,636 6,292 -
-
NP to SH -59,158 -26,669 -20,872 21,504 7,430 10,973 4,752 -
-
Tax Rate - - - - 55.64% 43.39% 50.76% -
Total Cost 460,910 428,943 412,474 417,392 411,890 404,794 391,172 11.52%
-
Net Worth 444,596 483,824 493,641 502,055 511,872 517,481 514,677 -9.27%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 4,207 5,609 - -
Div Payout % - - - - 56.62% 51.12% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 444,596 483,824 493,641 502,055 511,872 517,481 514,677 -9.27%
NOSH 140,251 155,616 155,616 155,616 155,616 155,616 155,616 -6.67%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -14.43% -6.37% -5.19% -5.56% 2.13% 3.03% 1.58% -
ROE -13.31% -5.51% -4.23% 4.28% 1.45% 2.12% 0.92% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 287.19 287.54 279.62 281.95 300.10 297.66 283.42 0.88%
EPS -42.18 -19.01 -14.88 -15.32 5.30 7.83 3.38 -
DPS 0.00 0.00 0.00 0.00 3.00 4.00 0.00 -
NAPS 3.17 3.45 3.52 3.58 3.65 3.69 3.67 -9.27%
Adjusted Per Share Value based on latest NOSH - 155,616
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 258.83 259.13 251.99 254.09 270.45 268.24 255.41 0.88%
EPS -38.02 -17.14 -13.41 13.82 4.77 7.05 3.05 -
DPS 0.00 0.00 0.00 0.00 2.70 3.60 0.00 -
NAPS 2.857 3.1091 3.1722 3.2262 3.2893 3.3254 3.3074 -9.27%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.24 1.24 1.28 1.47 1.42 1.71 1.97 -
P/RPS 0.43 0.43 0.46 0.52 0.47 0.57 0.70 -27.67%
P/EPS -2.94 -6.52 -8.60 9.59 26.80 21.85 58.14 -
EY -34.02 -15.34 -11.63 10.43 3.73 4.58 1.72 -
DY 0.00 0.00 0.00 0.00 2.11 2.34 0.00 -
P/NAPS 0.39 0.36 0.36 0.41 0.39 0.46 0.54 -19.45%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 27/11/18 28/08/18 28/05/18 27/02/18 28/11/17 24/08/17 -
Price 1.25 1.35 1.35 1.36 1.56 1.44 1.87 -
P/RPS 0.44 0.47 0.48 0.48 0.52 0.48 0.66 -23.62%
P/EPS -2.96 -7.10 -9.07 8.87 29.44 18.40 55.19 -
EY -33.74 -14.09 -11.02 11.27 3.40 5.43 1.81 -
DY 0.00 0.00 0.00 0.00 1.92 2.78 0.00 -
P/NAPS 0.39 0.39 0.38 0.38 0.43 0.39 0.51 -16.33%

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