[KIMHIN] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -58.29%
YoY- -86.64%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 191,655 124,524 55,633 246,559 186,980 125,229 58,733 119.84%
PBT 3,683 -3,175 486 7,410 7,715 2,088 1,236 106.93%
Tax -3,020 -1,882 -1,074 -4,973 -3,188 -2,052 -375 301.26%
NP 663 -5,057 -588 2,437 4,527 36 861 -15.97%
-
NP to SH -104 -5,328 -558 1,725 4,136 -232 915 -
-
Tax Rate 82.00% - 220.99% 67.11% 41.32% 98.28% 30.34% -
Total Cost 190,992 129,581 56,221 244,122 182,453 125,193 57,872 121.50%
-
Net Worth 465,028 436,054 438,030 438,486 443,042 433,976 442,249 3.40%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 4,457 - - 6,982 7,010 - - -
Div Payout % 0.00% - - 404.77% 169.49% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 465,028 436,054 438,030 438,486 443,042 433,976 442,249 3.40%
NOSH 148,571 140,210 139,499 139,645 140,203 136,470 138,636 4.71%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.35% -4.06% -1.06% 0.99% 2.42% 0.03% 1.47% -
ROE -0.02% -1.22% -0.13% 0.39% 0.93% -0.05% 0.21% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 129.00 88.81 39.88 176.56 133.36 91.76 42.36 109.95%
EPS -0.07 -3.80 -0.40 1.23 2.95 -0.17 0.66 -
DPS 3.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 3.13 3.11 3.14 3.14 3.16 3.18 3.19 -1.25%
Adjusted Per Share Value based on latest NOSH - 140,714
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 136.86 88.92 39.73 176.07 133.52 89.43 41.94 119.84%
EPS -0.07 -3.80 -0.40 1.23 2.95 -0.17 0.65 -
DPS 3.18 0.00 0.00 4.99 5.01 0.00 0.00 -
NAPS 3.3208 3.1139 3.128 3.1312 3.1638 3.099 3.1581 3.40%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.26 1.23 1.22 1.25 1.25 1.26 1.27 -
P/RPS 0.98 1.38 3.06 0.71 0.94 1.37 3.00 -52.53%
P/EPS -1,800.00 -32.37 -305.00 101.19 42.37 -741.18 192.42 -
EY -0.06 -3.09 -0.33 0.99 2.36 -0.13 0.52 -
DY 2.38 0.00 0.00 4.00 4.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.39 0.40 0.40 0.40 0.40 0.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 21/08/13 22/05/13 22/02/13 22/11/12 24/08/12 24/05/12 -
Price 1.25 1.25 1.29 1.25 1.25 1.26 1.26 -
P/RPS 0.97 1.41 3.23 0.71 0.94 1.37 2.97 -52.54%
P/EPS -1,785.71 -32.89 -322.50 101.19 42.37 -741.18 190.91 -
EY -0.06 -3.04 -0.31 0.99 2.36 -0.13 0.52 -
DY 2.40 0.00 0.00 4.00 4.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.41 0.40 0.40 0.40 0.39 1.70%

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