[KIMHIN] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 209.52%
YoY- 19.6%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 78,002 68,900 69,400 67,131 68,891 55,633 59,579 19.73%
PBT 14,633 5,613 1,836 6,858 -3,661 486 -305 -
Tax 834 -1,423 -1,215 -1,138 -808 -1,074 -1,785 -
NP 15,467 4,190 621 5,720 -4,469 -588 -2,090 -
-
NP to SH 14,847 3,876 128 5,224 -4,770 -558 -2,411 -
-
Tax Rate -5.70% 25.35% 66.18% 16.59% - 220.99% - -
Total Cost 62,535 64,710 68,779 61,411 73,360 56,221 61,669 0.93%
-
Net Worth 457,046 443,773 407,142 438,367 436,314 438,030 441,842 2.28%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - 4,201 - - - -
Div Payout % - - - 80.43% - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 457,046 443,773 407,142 438,367 436,314 438,030 441,842 2.28%
NOSH 140,198 140,434 135,714 140,053 140,294 139,499 140,714 -0.24%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 19.83% 6.08% 0.89% 8.52% -6.49% -1.06% -3.51% -
ROE 3.25% 0.87% 0.03% 1.19% -1.09% -0.13% -0.55% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 55.64 49.06 51.14 47.93 49.10 39.88 42.34 20.03%
EPS 10.59 2.76 0.09 3.73 -3.40 -0.40 -1.72 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.26 3.16 3.00 3.13 3.11 3.14 3.14 2.53%
Adjusted Per Share Value based on latest NOSH - 140,053
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 50.12 44.28 44.60 43.14 44.27 35.75 38.29 19.71%
EPS 9.54 2.49 0.08 3.36 -3.07 -0.36 -1.55 -
DPS 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
NAPS 2.937 2.8517 2.6163 2.817 2.8038 2.8148 2.8393 2.28%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.21 1.20 1.26 1.26 1.23 1.22 1.25 -
P/RPS 2.17 2.45 2.46 2.63 2.50 3.06 2.95 -18.55%
P/EPS 11.43 43.48 1,335.94 33.78 -36.18 -305.00 -72.95 -
EY 8.75 2.30 0.07 2.96 -2.76 -0.33 -1.37 -
DY 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.42 0.40 0.40 0.39 0.40 -5.07%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 23/05/14 26/02/14 20/11/13 21/08/13 22/05/13 22/02/13 -
Price 1.34 1.25 1.22 1.25 1.25 1.29 1.25 -
P/RPS 2.41 2.55 2.39 2.61 2.55 3.23 2.95 -12.64%
P/EPS 12.65 45.29 1,293.53 33.51 -36.76 -322.50 -72.95 -
EY 7.90 2.21 0.08 2.98 -2.72 -0.31 -1.37 -
DY 0.00 0.00 0.00 2.40 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.41 0.40 0.40 0.41 0.40 1.66%

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