[KIMHIN] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 47.38%
YoY- -100.64%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 336,656 239,045 134,021 72,740 378,589 278,395 179,582 51.74%
PBT -717 -18,116 -22,312 -17,795 -30,328 -22,935 -17,174 -87.84%
Tax -8,511 -494 -30 -130 -2,599 -2,294 -1,398 231.59%
NP -9,228 -18,610 -22,342 -17,925 -32,927 -25,229 -18,572 -37.13%
-
NP to SH -14,343 -18,748 -22,427 -17,853 -33,930 -25,846 -18,790 -16.40%
-
Tax Rate - - - - - - - -
Total Cost 345,884 257,655 156,363 90,665 411,516 303,624 198,154 44.72%
-
Net Worth 394,071 402,485 385,657 388,462 405,290 413,705 422,119 -4.46%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 394,071 402,485 385,657 388,462 405,290 413,705 422,119 -4.46%
NOSH 155,616 155,616 155,616 155,616 155,616 155,616 155,616 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -2.74% -7.79% -16.67% -24.64% -8.70% -9.06% -10.34% -
ROE -3.64% -4.66% -5.82% -4.60% -8.37% -6.25% -4.45% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 240.06 170.46 95.57 51.87 269.96 198.51 128.05 51.75%
EPS -10.23 -13.37 -15.99 -12.73 -24.19 -18.43 -13.40 -16.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.87 2.75 2.77 2.89 2.95 3.01 -4.46%
Adjusted Per Share Value based on latest NOSH - 155,616
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 216.34 153.61 86.12 46.74 243.28 178.90 115.40 51.74%
EPS -9.22 -12.05 -14.41 -11.47 -21.80 -16.61 -12.07 -16.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5323 2.5864 2.4783 2.4963 2.6044 2.6585 2.7126 -4.46%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.81 0.79 0.725 0.735 1.05 1.12 1.16 -
P/RPS 0.34 0.46 0.76 1.42 0.39 0.56 0.91 -47.96%
P/EPS -7.92 -5.91 -4.53 -5.77 -4.34 -6.08 -8.66 -5.75%
EY -12.63 -16.92 -22.06 -17.32 -23.04 -16.46 -11.55 6.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.26 0.27 0.36 0.38 0.39 -17.84%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 12/03/21 24/11/20 26/08/20 29/06/20 26/02/20 22/11/19 23/08/19 -
Price 0.785 0.73 0.69 0.73 1.02 1.08 1.19 -
P/RPS 0.33 0.43 0.72 1.41 0.38 0.54 0.93 -49.72%
P/EPS -7.68 -5.46 -4.31 -5.73 -4.22 -5.86 -8.88 -9.18%
EY -13.03 -18.31 -23.18 -17.44 -23.72 -17.06 -11.26 10.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.25 0.26 0.35 0.37 0.40 -21.07%

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