[KIMHIN] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -74.2%
YoY- 110.34%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 59,579 61,751 66,222 58,733 70,735 67,371 71,371 -11.29%
PBT -305 5,627 852 1,236 8,120 2,544 9,628 -
Tax -1,785 -1,136 -1,677 -375 -4,163 -1,172 -1,354 20.12%
NP -2,090 4,491 -825 861 3,957 1,372 8,274 -
-
NP to SH -2,411 4,368 -1,147 915 3,547 864 8,065 -
-
Tax Rate - 20.19% 196.83% 30.34% 51.27% 46.07% 14.06% -
Total Cost 61,669 57,260 67,047 57,872 66,778 65,999 63,097 -1.50%
-
Net Worth 441,842 443,822 444,812 442,249 419,201 441,754 446,505 -0.69%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 7,022 - - - 6,967 - -
Div Payout % - 160.77% - - - 806.45% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 441,842 443,822 444,812 442,249 419,201 441,754 446,505 -0.69%
NOSH 140,714 140,450 139,878 138,636 139,733 139,354 139,532 0.56%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -3.51% 7.27% -1.25% 1.47% 5.59% 2.04% 11.59% -
ROE -0.55% 0.98% -0.26% 0.21% 0.85% 0.20% 1.81% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 42.34 43.97 47.34 42.36 50.62 48.34 51.15 -11.78%
EPS -1.72 3.11 -0.82 0.66 2.54 0.62 5.78 -
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.14 3.16 3.18 3.19 3.00 3.17 3.20 -1.24%
Adjusted Per Share Value based on latest NOSH - 138,636
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 42.55 44.10 47.29 41.94 50.51 48.11 50.97 -11.29%
EPS -1.72 3.12 -0.82 0.65 2.53 0.62 5.76 -
DPS 0.00 5.01 0.00 0.00 0.00 4.98 0.00 -
NAPS 3.1552 3.1693 3.1764 3.1581 2.9935 3.1546 3.1885 -0.69%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.25 1.25 1.26 1.27 1.26 1.25 1.31 -
P/RPS 2.95 2.84 2.66 3.00 2.49 2.59 2.56 9.86%
P/EPS -72.95 40.19 -153.66 192.42 49.64 201.61 22.66 -
EY -1.37 2.49 -0.65 0.52 2.01 0.50 4.41 -
DY 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.40 0.42 0.39 0.41 -1.62%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 22/11/12 24/08/12 24/05/12 29/02/12 17/11/11 23/08/11 -
Price 1.25 1.25 1.26 1.26 1.31 1.24 1.26 -
P/RPS 2.95 2.84 2.66 2.97 2.59 2.56 2.46 12.81%
P/EPS -72.95 40.19 -153.66 190.91 51.61 200.00 21.80 -
EY -1.37 2.49 -0.65 0.52 1.94 0.50 4.59 -
DY 0.00 4.00 0.00 0.00 0.00 4.03 0.00 -
P/NAPS 0.40 0.40 0.40 0.39 0.44 0.39 0.39 1.69%

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