[KIMHIN] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -27.64%
YoY- 196.2%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 402,781 302,434 196,070 98,852 420,861 313,073 198,732 59.94%
PBT -53,048 -11,504 -10,367 -5,996 20,224 16,740 6,389 -
Tax -5,081 -7,770 200 500 -11,253 -7,263 -3,243 34.78%
NP -58,129 -19,274 -10,167 -5,496 8,971 9,477 3,146 -
-
NP to SH -59,158 -20,002 -10,436 5,376 7,430 8,230 2,376 -
-
Tax Rate - - - - 55.64% 43.39% 50.76% -
Total Cost 460,910 321,708 206,237 104,348 411,890 303,596 195,586 76.81%
-
Net Worth 444,557 483,824 493,641 502,055 511,872 517,481 514,677 -9.27%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 4,207 4,207 - -
Div Payout % - - - - 56.62% 51.12% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 444,557 483,824 493,641 502,055 511,872 517,481 514,677 -9.27%
NOSH 155,616 155,616 155,616 155,616 155,616 155,616 155,616 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -14.43% -6.37% -5.19% -5.56% 2.13% 3.03% 1.58% -
ROE -13.31% -4.13% -2.11% 1.07% 1.45% 1.59% 0.46% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 287.21 215.66 139.81 70.49 300.10 223.24 141.71 59.94%
EPS -42.18 -14.26 -7.44 -3.83 5.30 5.87 1.69 -
DPS 0.00 0.00 0.00 0.00 3.00 3.00 0.00 -
NAPS 3.17 3.45 3.52 3.58 3.65 3.69 3.67 -9.27%
Adjusted Per Share Value based on latest NOSH - 155,616
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 258.83 194.35 126.00 63.52 270.45 201.18 127.71 59.94%
EPS -38.02 -12.85 -6.71 3.45 4.77 5.29 1.53 -
DPS 0.00 0.00 0.00 0.00 2.70 2.70 0.00 -
NAPS 2.8568 3.1091 3.1722 3.2262 3.2893 3.3254 3.3074 -9.27%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.24 1.24 1.28 1.47 1.42 1.71 1.97 -
P/RPS 0.43 0.57 0.92 2.09 0.47 0.77 1.39 -54.16%
P/EPS -2.94 -8.69 -17.20 38.35 26.80 29.14 116.28 -
EY -34.02 -11.50 -5.81 2.61 3.73 3.43 0.86 -
DY 0.00 0.00 0.00 0.00 2.11 1.75 0.00 -
P/NAPS 0.39 0.36 0.36 0.41 0.39 0.46 0.54 -19.45%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 27/11/18 28/08/18 28/05/18 27/02/18 28/11/17 24/08/17 -
Price 1.25 1.35 1.35 1.36 1.56 1.44 1.87 -
P/RPS 0.44 0.63 0.97 1.93 0.52 0.65 1.32 -51.82%
P/EPS -2.96 -9.47 -18.14 35.48 29.44 24.54 110.37 -
EY -33.75 -10.57 -5.51 2.82 3.40 4.08 0.91 -
DY 0.00 0.00 0.00 0.00 1.92 2.08 0.00 -
P/NAPS 0.39 0.39 0.38 0.38 0.43 0.39 0.51 -16.33%

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