[KIMHIN] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -25.85%
YoY- -35.99%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 411,697 403,314 382,389 372,977 365,462 367,441 358,643 9.62%
PBT 42,794 39,911 33,491 28,805 32,880 45,727 43,081 -0.44%
Tax -8,007 -7,841 -11,140 -10,797 -9,037 -10,015 -6,499 14.91%
NP 34,787 32,070 22,351 18,008 23,843 35,712 36,582 -3.29%
-
NP to SH 32,410 29,915 20,930 16,806 22,665 34,362 35,120 -5.20%
-
Tax Rate 18.71% 19.65% 33.26% 37.48% 27.48% 21.90% 15.09% -
Total Cost 376,910 371,244 360,038 354,969 341,619 331,729 322,061 11.04%
-
Net Worth 516,079 513,274 502,055 491,750 494,416 421,373 496,799 2.56%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 8,414 8,414 12,634 8,427 8,427 8,427 - -
Div Payout % 25.96% 28.13% 60.37% 50.15% 37.18% 24.53% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 516,079 513,274 502,055 491,750 494,416 421,373 496,799 2.56%
NOSH 140,239 140,239 140,239 140,500 141,666 140,457 140,338 -0.04%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 8.45% 7.95% 5.85% 4.83% 6.52% 9.72% 10.20% -
ROE 6.28% 5.83% 4.17% 3.42% 4.58% 8.15% 7.07% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 293.57 287.59 272.67 265.46 257.97 261.60 255.56 9.67%
EPS 23.11 21.33 14.92 11.96 16.00 24.46 25.03 -5.17%
DPS 6.00 6.00 9.00 6.00 6.00 6.00 0.00 -
NAPS 3.68 3.66 3.58 3.50 3.49 3.00 3.54 2.61%
Adjusted Per Share Value based on latest NOSH - 140,500
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 293.99 288.01 273.06 266.34 260.98 262.39 256.11 9.62%
EPS 23.14 21.36 14.95 12.00 16.19 24.54 25.08 -5.22%
DPS 6.01 6.01 9.02 6.02 6.02 6.02 0.00 -
NAPS 3.6853 3.6653 3.5852 3.5116 3.5306 3.009 3.5476 2.56%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.25 1.83 1.64 1.70 2.01 2.28 1.93 -
P/RPS 0.77 0.64 0.60 0.64 0.78 0.87 0.76 0.87%
P/EPS 9.74 8.58 10.99 14.21 12.56 9.32 7.71 16.84%
EY 10.27 11.66 9.10 7.04 7.96 10.73 12.97 -14.39%
DY 2.67 3.28 5.49 3.53 2.99 2.63 0.00 -
P/NAPS 0.61 0.50 0.46 0.49 0.58 0.76 0.55 7.13%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 24/02/17 25/11/16 25/08/16 26/05/16 25/02/16 25/11/15 -
Price 2.27 1.91 1.56 1.79 1.95 2.19 2.38 -
P/RPS 0.77 0.66 0.57 0.67 0.76 0.84 0.93 -11.81%
P/EPS 9.82 8.95 10.45 14.96 12.19 8.95 9.51 2.15%
EY 10.18 11.17 9.57 6.68 8.20 11.17 10.51 -2.10%
DY 2.64 3.14 5.77 3.35 3.08 2.74 0.00 -
P/NAPS 0.62 0.52 0.44 0.51 0.56 0.73 0.67 -5.03%

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