[KIMHIN] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 23.21%
YoY- 99437.5%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 269,698 177,881 88,406 313,372 224,427 146,902 68,900 148.16%
PBT 37,507 25,065 13,094 29,535 23,961 20,246 5,613 254.35%
Tax -5,817 -3,320 -1,960 -3,698 -3,016 -589 -1,423 155.44%
NP 31,690 21,745 11,134 25,837 20,945 19,657 4,190 284.83%
-
NP to SH 30,620 21,091 11,017 23,889 19,389 18,723 3,876 296.15%
-
Tax Rate 15.51% 13.25% 14.97% 12.52% 12.59% 2.91% 25.35% -
Total Cost 238,008 156,136 77,272 287,535 203,482 127,245 64,710 138.08%
-
Net Worth 496,540 482,400 470,955 457,232 452,830 457,205 443,773 7.77%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 8,415 4,206 4,204 8,415 42 - - -
Div Payout % 27.49% 19.95% 38.17% 35.23% 0.22% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 496,540 482,400 470,955 457,232 452,830 457,205 443,773 7.77%
NOSH 140,265 140,232 140,165 140,255 140,195 140,247 140,434 -0.08%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 11.75% 12.22% 12.59% 8.24% 9.33% 13.38% 6.08% -
ROE 6.17% 4.37% 2.34% 5.22% 4.28% 4.10% 0.87% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 192.28 126.85 63.07 223.43 160.08 104.75 49.06 148.37%
EPS 21.83 15.04 7.86 17.03 13.83 13.35 2.76 296.47%
DPS 6.00 3.00 3.00 6.00 0.03 0.00 0.00 -
NAPS 3.54 3.44 3.36 3.26 3.23 3.26 3.16 7.85%
Adjusted Per Share Value based on latest NOSH - 140,473
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 173.31 114.31 56.81 201.38 144.22 94.40 44.28 148.15%
EPS 19.68 13.55 7.08 15.35 12.46 12.03 2.49 296.28%
DPS 5.41 2.70 2.70 5.41 0.03 0.00 0.00 -
NAPS 3.1908 3.0999 3.0264 2.9382 2.9099 2.938 2.8517 7.77%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.93 1.84 1.60 1.18 1.78 1.21 1.20 -
P/RPS 1.00 1.45 2.54 0.53 1.11 1.16 2.45 -44.94%
P/EPS 8.84 12.23 20.36 6.93 12.87 9.06 43.48 -65.39%
EY 11.31 8.17 4.91 14.43 7.77 11.03 2.30 188.89%
DY 3.11 1.63 1.87 5.08 0.02 0.00 0.00 -
P/NAPS 0.55 0.53 0.48 0.36 0.55 0.37 0.38 27.92%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 26/08/15 27/05/15 27/02/15 26/11/14 29/08/14 23/05/14 -
Price 2.38 1.65 1.46 1.32 1.39 1.34 1.25 -
P/RPS 1.24 1.30 2.31 0.59 0.87 1.28 2.55 -38.13%
P/EPS 10.90 10.97 18.58 7.75 10.05 10.04 45.29 -61.27%
EY 9.17 9.12 5.38 12.90 9.95 9.96 2.21 157.99%
DY 2.52 1.82 2.05 4.55 0.02 0.00 0.00 -
P/NAPS 0.67 0.48 0.43 0.40 0.43 0.41 0.40 40.99%

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