[KIMHIN] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -117.05%
YoY- -106.17%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 118,668 101,229 96,990 86,427 97,630 91,817 89,475 20.60%
PBT 14,640 17,128 7,896 247 8,466 12,442 11,971 14.29%
Tax -899 -2,840 -3,120 -982 -4,177 -2,497 -1,360 -24.02%
NP 13,741 14,288 4,776 -735 4,289 9,945 10,611 18.71%
-
NP to SH 12,727 13,653 4,215 -680 3,989 9,529 10,074 16.78%
-
Tax Rate 6.14% 16.58% 39.51% 397.57% 49.34% 20.07% 11.36% -
Total Cost 104,927 86,941 92,214 87,162 93,341 81,872 78,864 20.86%
-
Net Worth 513,274 502,055 491,750 494,416 497,220 496,799 482,654 4.16%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 4,207 4,207 - - 4,213 4,210 4,209 -0.03%
Div Payout % 33.06% 30.81% - - 105.63% 44.18% 41.78% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 513,274 502,055 491,750 494,416 497,220 496,799 482,654 4.16%
NOSH 155,616 155,616 140,500 141,666 140,457 140,338 140,306 7.11%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.58% 14.11% 4.92% -0.85% 4.39% 10.83% 11.86% -
ROE 2.48% 2.72% 0.86% -0.14% 0.80% 1.92% 2.09% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 84.62 72.18 69.03 61.01 69.51 65.43 63.77 20.65%
EPS 9.07 9.74 3.00 -0.48 2.84 6.79 7.18 16.77%
DPS 3.00 3.00 0.00 0.00 3.00 3.00 3.00 0.00%
NAPS 3.66 3.58 3.50 3.49 3.54 3.54 3.44 4.19%
Adjusted Per Share Value based on latest NOSH - 141,666
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 76.26 65.05 62.33 55.54 62.74 59.00 57.50 20.60%
EPS 8.18 8.77 2.71 -0.44 2.56 6.12 6.47 16.83%
DPS 2.70 2.70 0.00 0.00 2.71 2.71 2.70 0.00%
NAPS 3.2983 3.2262 3.16 3.1772 3.1952 3.1925 3.1016 4.16%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.83 1.64 1.70 2.01 2.28 1.93 1.84 -
P/RPS 2.16 2.27 2.46 3.29 3.28 2.95 2.89 -17.56%
P/EPS 20.16 16.85 56.67 -418.75 80.28 28.42 25.63 -14.72%
EY 4.96 5.94 1.76 -0.24 1.25 3.52 3.90 17.29%
DY 1.64 1.83 0.00 0.00 1.32 1.55 1.63 0.40%
P/NAPS 0.50 0.46 0.49 0.58 0.64 0.55 0.53 -3.79%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 25/11/16 25/08/16 26/05/16 25/02/16 25/11/15 26/08/15 -
Price 1.91 1.56 1.79 1.95 2.19 2.38 1.65 -
P/RPS 2.26 2.16 2.59 3.20 3.15 3.64 2.59 -8.64%
P/EPS 21.05 16.02 59.67 -406.25 77.11 35.05 22.98 -5.65%
EY 4.75 6.24 1.68 -0.25 1.30 2.85 4.35 6.01%
DY 1.57 1.92 0.00 0.00 1.37 1.26 1.82 -9.34%
P/NAPS 0.52 0.44 0.51 0.56 0.62 0.67 0.48 5.45%

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