[KIMHIN] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -93.93%
YoY- 366.91%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 420,861 313,073 198,732 94,810 403,314 284,646 183,417 73.70%
PBT 20,224 16,740 6,389 3,130 39,911 25,271 8,143 83.09%
Tax -11,253 -7,263 -3,243 -1,148 -7,841 -6,942 -4,102 95.60%
NP 8,971 9,477 3,146 1,982 32,070 18,329 4,041 69.93%
-
NP to SH 7,430 8,230 2,376 1,815 29,915 17,188 3,535 63.86%
-
Tax Rate 55.64% 43.39% 50.76% 36.68% 19.65% 27.47% 50.37% -
Total Cost 411,890 303,596 195,586 92,828 371,244 266,317 179,376 73.78%
-
Net Worth 511,872 517,481 514,677 516,079 513,274 502,055 490,972 2.81%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 4,207 4,207 - - 8,414 4,207 8,416 -36.93%
Div Payout % 56.62% 51.12% - - 28.13% 24.48% 238.10% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 511,872 517,481 514,677 516,079 513,274 502,055 490,972 2.81%
NOSH 155,616 155,616 155,616 155,616 155,616 155,616 140,277 7.14%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.13% 3.03% 1.58% 2.09% 7.95% 6.44% 2.20% -
ROE 1.45% 1.59% 0.46% 0.35% 5.83% 3.42% 0.72% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 300.10 223.24 141.71 67.61 287.59 202.97 130.75 73.73%
EPS 5.30 5.87 1.69 1.29 21.33 12.26 2.52 63.93%
DPS 3.00 3.00 0.00 0.00 6.00 3.00 6.00 -36.92%
NAPS 3.65 3.69 3.67 3.68 3.66 3.58 3.50 2.82%
Adjusted Per Share Value based on latest NOSH - 155,616
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 270.45 201.18 127.71 60.93 259.17 182.92 117.87 73.69%
EPS 4.77 5.29 1.53 1.17 19.22 11.05 2.27 63.83%
DPS 2.70 2.70 0.00 0.00 5.41 2.70 5.41 -37.00%
NAPS 3.2893 3.3254 3.3074 3.3164 3.2983 3.2262 3.155 2.81%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.42 1.71 1.97 2.25 1.83 1.64 1.70 -
P/RPS 0.47 0.77 1.39 3.33 0.64 0.81 1.30 -49.15%
P/EPS 26.80 29.14 116.28 173.85 8.58 13.38 67.46 -45.86%
EY 3.73 3.43 0.86 0.58 11.66 7.47 1.48 84.88%
DY 2.11 1.75 0.00 0.00 3.28 1.83 3.53 -28.97%
P/NAPS 0.39 0.46 0.54 0.61 0.50 0.46 0.49 -14.08%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 24/08/17 25/05/17 24/02/17 25/11/16 25/08/16 -
Price 1.56 1.44 1.87 2.27 1.91 1.56 1.79 -
P/RPS 0.52 0.65 1.32 3.36 0.66 0.77 1.37 -47.48%
P/EPS 29.44 24.54 110.37 175.40 8.95 12.73 71.03 -44.32%
EY 3.40 4.08 0.91 0.57 11.17 7.86 1.41 79.53%
DY 1.92 2.08 0.00 0.00 3.14 1.92 3.35 -30.93%
P/NAPS 0.43 0.39 0.51 0.62 0.52 0.44 0.51 -10.72%

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