[KIMHIN] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 39.84%
YoY- -265.51%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 378,589 371,193 359,164 335,356 402,781 403,245 392,140 -2.31%
PBT -30,328 -30,580 -34,348 -34,008 -53,048 -15,338 -20,734 28.76%
Tax -2,599 -3,058 -2,796 -2,460 -5,081 -10,360 400 -
NP -32,927 -33,638 -37,144 -36,468 -58,129 -25,698 -20,334 37.77%
-
NP to SH -33,930 -34,461 -37,580 -35,592 -59,158 -26,669 -20,872 38.13%
-
Tax Rate - - - - - - - -
Total Cost 411,516 404,831 396,308 371,824 460,910 428,943 412,474 -0.15%
-
Net Worth 405,290 413,705 422,119 431,936 444,596 483,824 493,641 -12.28%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 405,290 413,705 422,119 431,936 444,596 483,824 493,641 -12.28%
NOSH 155,616 155,616 155,616 155,616 140,251 155,616 155,616 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -8.70% -9.06% -10.34% -10.87% -14.43% -6.37% -5.19% -
ROE -8.37% -8.33% -8.90% -8.24% -13.31% -5.51% -4.23% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 269.96 264.69 256.11 239.13 287.19 287.54 279.62 -2.31%
EPS -24.19 -24.57 -26.80 -25.36 -42.18 -19.01 -14.88 38.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.95 3.01 3.08 3.17 3.45 3.52 -12.28%
Adjusted Per Share Value based on latest NOSH - 155,616
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 270.35 265.07 256.48 239.48 287.63 287.96 280.03 -2.31%
EPS -24.23 -24.61 -26.84 -25.42 -42.24 -19.04 -14.90 38.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8942 2.9543 3.0143 3.0844 3.1749 3.455 3.5251 -12.28%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.05 1.12 1.16 1.16 1.24 1.24 1.28 -
P/RPS 0.39 0.42 0.45 0.49 0.43 0.43 0.46 -10.39%
P/EPS -4.34 -4.56 -4.33 -4.57 -2.94 -6.52 -8.60 -36.53%
EY -23.04 -21.94 -23.10 -21.88 -34.02 -15.34 -11.63 57.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.39 0.38 0.39 0.36 0.36 0.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 22/11/19 23/08/19 27/05/19 28/02/19 27/11/18 28/08/18 -
Price 1.02 1.08 1.19 1.18 1.25 1.35 1.35 -
P/RPS 0.38 0.41 0.46 0.49 0.44 0.47 0.48 -14.38%
P/EPS -4.22 -4.40 -4.44 -4.65 -2.96 -7.10 -9.07 -39.87%
EY -23.72 -22.75 -22.52 -21.51 -33.74 -14.09 -11.02 66.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.40 0.38 0.39 0.39 0.38 -5.32%

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