[KIMHIN] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 223.91%
YoY- 43.28%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 103,921 94,810 118,668 101,229 96,990 86,427 97,630 4.25%
PBT 3,258 3,130 14,640 17,128 7,896 247 8,466 -47.12%
Tax -2,094 -1,148 -899 -2,840 -3,120 -982 -4,177 -36.91%
NP 1,164 1,982 13,741 14,288 4,776 -735 4,289 -58.11%
-
NP to SH 562 1,815 12,727 13,653 4,215 -680 3,989 -72.95%
-
Tax Rate 64.27% 36.68% 6.14% 16.58% 39.51% 397.57% 49.34% -
Total Cost 102,757 92,828 104,927 86,941 92,214 87,162 93,341 6.62%
-
Net Worth 514,677 516,079 513,274 502,055 491,750 494,416 497,220 2.32%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 4,207 4,207 - - 4,213 -
Div Payout % - - 33.06% 30.81% - - 105.63% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 514,677 516,079 513,274 502,055 491,750 494,416 497,220 2.32%
NOSH 155,616 155,616 155,616 155,616 140,500 141,666 140,457 7.07%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.12% 2.09% 11.58% 14.11% 4.92% -0.85% 4.39% -
ROE 0.11% 0.35% 2.48% 2.72% 0.86% -0.14% 0.80% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 74.10 67.61 84.62 72.18 69.03 61.01 69.51 4.35%
EPS 0.40 1.29 9.07 9.74 3.00 -0.48 2.84 -72.96%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 3.00 -
NAPS 3.67 3.68 3.66 3.58 3.50 3.49 3.54 2.43%
Adjusted Per Share Value based on latest NOSH - 155,616
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 66.78 60.93 76.26 65.05 62.33 55.54 62.74 4.25%
EPS 0.36 1.17 8.18 8.77 2.71 -0.44 2.56 -72.99%
DPS 0.00 0.00 2.70 2.70 0.00 0.00 2.71 -
NAPS 3.3074 3.3164 3.2983 3.2262 3.16 3.1772 3.1952 2.32%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.97 2.25 1.83 1.64 1.70 2.01 2.28 -
P/RPS 2.66 3.33 2.16 2.27 2.46 3.29 3.28 -13.04%
P/EPS 491.59 173.85 20.16 16.85 56.67 -418.75 80.28 235.07%
EY 0.20 0.58 4.96 5.94 1.76 -0.24 1.25 -70.56%
DY 0.00 0.00 1.64 1.83 0.00 0.00 1.32 -
P/NAPS 0.54 0.61 0.50 0.46 0.49 0.58 0.64 -10.71%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 24/02/17 25/11/16 25/08/16 26/05/16 25/02/16 -
Price 1.87 2.27 1.91 1.56 1.79 1.95 2.19 -
P/RPS 2.52 3.36 2.26 2.16 2.59 3.20 3.15 -13.83%
P/EPS 466.63 175.40 21.05 16.02 59.67 -406.25 77.11 232.44%
EY 0.21 0.57 4.75 6.24 1.68 -0.25 1.30 -70.37%
DY 0.00 0.00 1.57 1.92 0.00 0.00 1.37 -
P/NAPS 0.51 0.62 0.52 0.44 0.51 0.56 0.62 -12.21%

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