[KIMHIN] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 16050.0%
YoY- 794.62%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 313,372 224,427 146,902 68,900 261,055 191,655 124,524 84.70%
PBT 29,535 23,961 20,246 5,613 5,519 3,683 -3,175 -
Tax -3,698 -3,016 -589 -1,423 -4,235 -3,020 -1,882 56.68%
NP 25,837 20,945 19,657 4,190 1,284 663 -5,057 -
-
NP to SH 23,889 19,389 18,723 3,876 24 -104 -5,328 -
-
Tax Rate 12.52% 12.59% 2.91% 25.35% 76.73% 82.00% - -
Total Cost 287,535 203,482 127,245 64,710 259,771 190,992 129,581 69.87%
-
Net Worth 457,232 452,830 457,205 443,773 282,600 465,028 436,054 3.20%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 8,415 42 - - 2,700 4,457 - -
Div Payout % 35.23% 0.22% - - 11,250.00% 0.00% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 457,232 452,830 457,205 443,773 282,600 465,028 436,054 3.20%
NOSH 140,255 140,195 140,247 140,434 90,000 148,571 140,210 0.02%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.24% 9.33% 13.38% 6.08% 0.49% 0.35% -4.06% -
ROE 5.22% 4.28% 4.10% 0.87% 0.01% -0.02% -1.22% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 223.43 160.08 104.75 49.06 290.06 129.00 88.81 84.66%
EPS 17.03 13.83 13.35 2.76 0.02 -0.07 -3.80 -
DPS 6.00 0.03 0.00 0.00 3.00 3.00 0.00 -
NAPS 3.26 3.23 3.26 3.16 3.14 3.13 3.11 3.18%
Adjusted Per Share Value based on latest NOSH - 140,434
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 201.38 144.22 94.40 44.28 167.76 123.16 80.02 84.70%
EPS 15.35 12.46 12.03 2.49 0.02 -0.07 -3.42 -
DPS 5.41 0.03 0.00 0.00 1.74 2.86 0.00 -
NAPS 2.9382 2.9099 2.938 2.8517 1.816 2.9883 2.8021 3.20%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.18 1.78 1.21 1.20 1.26 1.26 1.23 -
P/RPS 0.53 1.11 1.16 2.45 0.43 0.98 1.38 -47.07%
P/EPS 6.93 12.87 9.06 43.48 4,725.00 -1,800.00 -32.37 -
EY 14.43 7.77 11.03 2.30 0.02 -0.06 -3.09 -
DY 5.08 0.02 0.00 0.00 2.38 2.38 0.00 -
P/NAPS 0.36 0.55 0.37 0.38 0.40 0.40 0.40 -6.76%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 29/08/14 23/05/14 26/02/14 20/11/13 21/08/13 -
Price 1.32 1.39 1.34 1.25 1.22 1.25 1.25 -
P/RPS 0.59 0.87 1.28 2.55 0.42 0.97 1.41 -43.96%
P/EPS 7.75 10.05 10.04 45.29 4,575.00 -1,785.71 -32.89 -
EY 12.90 9.95 9.96 2.21 0.02 -0.06 -3.04 -
DY 4.55 0.02 0.00 0.00 2.46 2.40 0.00 -
P/NAPS 0.40 0.43 0.41 0.40 0.39 0.40 0.40 0.00%

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