[KIMHIN] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 45.18%
YoY- 57.92%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 183,417 86,427 367,328 269,698 177,881 88,406 313,372 -30.05%
PBT 8,143 247 45,973 37,507 25,065 13,094 29,535 -57.67%
Tax -4,102 -982 -9,994 -5,817 -3,320 -1,960 -3,698 7.16%
NP 4,041 -735 35,979 31,690 21,745 11,134 25,837 -71.00%
-
NP to SH 3,535 -680 34,609 30,620 21,091 11,017 23,889 -72.05%
-
Tax Rate 50.37% 397.57% 21.74% 15.51% 13.25% 14.97% 12.52% -
Total Cost 179,376 87,162 331,349 238,008 156,136 77,272 287,535 -27.01%
-
Net Worth 490,972 494,416 496,417 496,540 482,400 470,955 457,232 4.86%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 8,416 - 4,206 8,415 4,206 4,204 8,415 0.00%
Div Payout % 238.10% - 12.16% 27.49% 19.95% 38.17% 35.23% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 490,972 494,416 496,417 496,540 482,400 470,955 457,232 4.86%
NOSH 140,277 141,666 140,230 140,265 140,232 140,165 140,255 0.01%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.20% -0.85% 9.79% 11.75% 12.22% 12.59% 8.24% -
ROE 0.72% -0.14% 6.97% 6.17% 4.37% 2.34% 5.22% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 130.75 61.01 261.95 192.28 126.85 63.07 223.43 -30.06%
EPS 2.52 -0.48 24.68 21.83 15.04 7.86 17.03 -72.05%
DPS 6.00 0.00 3.00 6.00 3.00 3.00 6.00 0.00%
NAPS 3.50 3.49 3.54 3.54 3.44 3.36 3.26 4.85%
Adjusted Per Share Value based on latest NOSH - 140,338
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 117.87 55.54 236.05 173.31 114.31 56.81 201.38 -30.05%
EPS 2.27 -0.44 22.24 19.68 13.55 7.08 15.35 -72.06%
DPS 5.41 0.00 2.70 5.41 2.70 2.70 5.41 0.00%
NAPS 3.155 3.1772 3.19 3.1908 3.0999 3.0264 2.9382 4.86%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.70 2.01 2.28 1.93 1.84 1.60 1.18 -
P/RPS 1.30 3.29 0.87 1.00 1.45 2.54 0.53 81.97%
P/EPS 67.46 -418.75 9.24 8.84 12.23 20.36 6.93 356.53%
EY 1.48 -0.24 10.82 11.31 8.17 4.91 14.43 -78.11%
DY 3.53 0.00 1.32 3.11 1.63 1.87 5.08 -21.56%
P/NAPS 0.49 0.58 0.64 0.55 0.53 0.48 0.36 22.84%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 25/11/15 26/08/15 27/05/15 27/02/15 -
Price 1.79 1.95 2.19 2.38 1.65 1.46 1.32 -
P/RPS 1.37 3.20 0.84 1.24 1.30 2.31 0.59 75.44%
P/EPS 71.03 -406.25 8.87 10.90 10.97 18.58 7.75 338.54%
EY 1.41 -0.25 11.27 9.17 9.12 5.38 12.90 -77.17%
DY 3.35 0.00 1.37 2.52 1.82 2.05 4.55 -18.47%
P/NAPS 0.51 0.56 0.62 0.67 0.48 0.43 0.40 17.59%

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