[KIMHIN] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 74.05%
YoY- -13.56%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 313,073 198,732 94,810 403,314 284,646 183,417 86,427 135.68%
PBT 16,740 6,389 3,130 39,911 25,271 8,143 247 1558.02%
Tax -7,263 -3,243 -1,148 -7,841 -6,942 -4,102 -982 279.14%
NP 9,477 3,146 1,982 32,070 18,329 4,041 -735 -
-
NP to SH 8,230 2,376 1,815 29,915 17,188 3,535 -680 -
-
Tax Rate 43.39% 50.76% 36.68% 19.65% 27.47% 50.37% 397.57% -
Total Cost 303,596 195,586 92,828 371,244 266,317 179,376 87,162 129.60%
-
Net Worth 517,481 514,677 516,079 513,274 502,055 490,972 494,416 3.08%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 4,207 - - 8,414 4,207 8,416 - -
Div Payout % 51.12% - - 28.13% 24.48% 238.10% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 517,481 514,677 516,079 513,274 502,055 490,972 494,416 3.08%
NOSH 155,616 155,616 155,616 155,616 155,616 140,277 141,666 6.45%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.03% 1.58% 2.09% 7.95% 6.44% 2.20% -0.85% -
ROE 1.59% 0.46% 0.35% 5.83% 3.42% 0.72% -0.14% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 223.24 141.71 67.61 287.59 202.97 130.75 61.01 137.26%
EPS 5.87 1.69 1.29 21.33 12.26 2.52 -0.48 -
DPS 3.00 0.00 0.00 6.00 3.00 6.00 0.00 -
NAPS 3.69 3.67 3.68 3.66 3.58 3.50 3.49 3.78%
Adjusted Per Share Value based on latest NOSH - 155,616
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 201.18 127.71 60.93 259.17 182.92 117.87 55.54 135.67%
EPS 5.29 1.53 1.17 19.22 11.05 2.27 -0.44 -
DPS 2.70 0.00 0.00 5.41 2.70 5.41 0.00 -
NAPS 3.3254 3.3074 3.3164 3.2983 3.2262 3.155 3.1772 3.08%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.71 1.97 2.25 1.83 1.64 1.70 2.01 -
P/RPS 0.77 1.39 3.33 0.64 0.81 1.30 3.29 -61.98%
P/EPS 29.14 116.28 173.85 8.58 13.38 67.46 -418.75 -
EY 3.43 0.86 0.58 11.66 7.47 1.48 -0.24 -
DY 1.75 0.00 0.00 3.28 1.83 3.53 0.00 -
P/NAPS 0.46 0.54 0.61 0.50 0.46 0.49 0.58 -14.30%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 24/08/17 25/05/17 24/02/17 25/11/16 25/08/16 26/05/16 -
Price 1.44 1.87 2.27 1.91 1.56 1.79 1.95 -
P/RPS 0.65 1.32 3.36 0.66 0.77 1.37 3.20 -65.41%
P/EPS 24.54 110.37 175.40 8.95 12.73 71.03 -406.25 -
EY 4.08 0.91 0.57 11.17 7.86 1.41 -0.25 -
DY 2.08 0.00 0.00 3.14 1.92 3.35 0.00 -
P/NAPS 0.39 0.51 0.62 0.52 0.44 0.51 0.56 -21.41%

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