[KIMHIN] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -10.14%
YoY- 73.3%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 424,902 420,860 431,818 418,706 411,697 403,314 382,389 7.28%
PBT 11,097 20,223 32,065 38,842 42,794 39,911 33,491 -52.14%
Tax -9,604 -11,252 -8,312 -7,132 -8,007 -7,841 -11,140 -9.42%
NP 1,493 8,971 23,753 31,710 34,787 32,070 22,351 -83.56%
-
NP to SH 240 7,431 21,325 29,124 32,410 29,915 20,930 -94.92%
-
Tax Rate 86.55% 55.64% 25.92% 18.36% 18.71% 19.65% 33.26% -
Total Cost 423,409 411,889 408,065 386,996 376,910 371,244 360,038 11.42%
-
Net Worth 502,055 511,872 517,481 514,677 516,079 513,274 502,055 0.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 4,207 4,207 4,207 4,207 8,414 8,414 12,634 -51.99%
Div Payout % 1,752.99% 56.62% 19.73% 14.45% 25.96% 28.13% 60.37% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 502,055 511,872 517,481 514,677 516,079 513,274 502,055 0.00%
NOSH 155,616 155,616 155,616 155,616 140,239 140,239 140,239 7.18%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 0.35% 2.13% 5.50% 7.57% 8.45% 7.95% 5.85% -
ROE 0.05% 1.45% 4.12% 5.66% 6.28% 5.83% 4.17% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 302.98 300.10 307.92 298.57 293.57 287.59 272.67 7.28%
EPS 0.17 5.30 15.21 20.77 23.11 21.33 14.92 -94.95%
DPS 3.00 3.00 3.00 3.00 6.00 6.00 9.00 -51.95%
NAPS 3.58 3.65 3.69 3.67 3.68 3.66 3.58 0.00%
Adjusted Per Share Value based on latest NOSH - 155,616
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 273.05 270.45 277.49 269.06 264.56 259.17 245.73 7.28%
EPS 0.15 4.78 13.70 18.72 20.83 19.22 13.45 -95.02%
DPS 2.70 2.70 2.70 2.70 5.41 5.41 8.12 -52.03%
NAPS 3.2262 3.2893 3.3254 3.3074 3.3164 3.2983 3.2262 0.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.47 1.42 1.71 1.97 2.25 1.83 1.64 -
P/RPS 0.49 0.47 0.56 0.66 0.77 0.64 0.60 -12.64%
P/EPS 858.96 26.80 11.25 9.49 9.74 8.58 10.99 1732.89%
EY 0.12 3.73 8.89 10.54 10.27 11.66 9.10 -94.43%
DY 2.04 2.11 1.75 1.52 2.67 3.28 5.49 -48.34%
P/NAPS 0.41 0.39 0.46 0.54 0.61 0.50 0.46 -7.39%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 27/02/18 28/11/17 24/08/17 25/05/17 24/02/17 25/11/16 -
Price 1.36 1.56 1.44 1.87 2.27 1.91 1.56 -
P/RPS 0.45 0.52 0.47 0.63 0.77 0.66 0.57 -14.59%
P/EPS 794.69 29.44 9.47 9.00 9.82 8.95 10.45 1699.70%
EY 0.13 3.40 10.56 11.11 10.18 11.17 9.57 -94.32%
DY 2.21 1.92 2.08 1.60 2.64 3.14 5.77 -47.29%
P/NAPS 0.38 0.43 0.39 0.51 0.62 0.52 0.44 -9.31%

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