[KIMHIN] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 25.39%
YoY- -132.73%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 283,433 274,322 261,055 251,234 245,854 243,185 246,285 9.84%
PBT 28,940 10,646 5,519 3,378 2,147 6,660 7,410 148.62%
Tax -2,942 -4,584 -4,235 -4,805 -4,803 -5,672 -4,973 -29.59%
NP 25,998 6,062 1,284 -1,427 -2,656 988 2,437 386.71%
-
NP to SH 24,075 4,458 24 -2,515 -3,371 252 1,725 482.48%
-
Tax Rate 10.17% 43.06% 76.73% 142.24% 223.71% 85.17% 67.11% -
Total Cost 257,435 268,260 259,771 252,661 248,510 242,197 243,848 3.69%
-
Net Worth 457,046 443,773 407,142 438,367 436,314 438,030 441,842 2.28%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 42 42 42 42 7,022 7,022 7,022 -96.73%
Div Payout % 0.17% 0.94% 175.07% 0.00% 0.00% 2,786.71% 407.10% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 457,046 443,773 407,142 438,367 436,314 438,030 441,842 2.28%
NOSH 140,198 140,434 135,714 140,053 140,294 139,499 140,714 -0.24%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.17% 2.21% 0.49% -0.57% -1.08% 0.41% 0.99% -
ROE 5.27% 1.00% 0.01% -0.57% -0.77% 0.06% 0.39% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 202.17 195.34 192.36 179.38 175.24 174.33 175.02 10.12%
EPS 17.17 3.17 0.02 -1.80 -2.40 0.18 1.23 482.55%
DPS 0.03 0.03 0.03 0.03 5.00 5.00 5.00 -96.72%
NAPS 3.26 3.16 3.00 3.13 3.11 3.14 3.14 2.53%
Adjusted Per Share Value based on latest NOSH - 140,053
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 182.14 176.28 167.76 161.44 157.99 156.27 158.26 9.85%
EPS 15.47 2.86 0.02 -1.62 -2.17 0.16 1.11 481.93%
DPS 0.03 0.03 0.03 0.03 4.51 4.51 4.51 -96.49%
NAPS 2.937 2.8517 2.6163 2.817 2.8038 2.8148 2.8393 2.28%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.21 1.20 1.26 1.26 1.23 1.22 1.25 -
P/RPS 0.60 0.61 0.66 0.70 0.70 0.70 0.71 -10.64%
P/EPS 7.05 37.80 7,125.00 -70.17 -51.19 675.36 101.97 -83.23%
EY 14.19 2.65 0.01 -1.43 -1.95 0.15 0.98 496.98%
DY 0.02 0.02 0.02 0.02 4.07 4.10 4.00 -97.10%
P/NAPS 0.37 0.38 0.42 0.40 0.40 0.39 0.40 -5.07%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 23/05/14 26/02/14 20/11/13 21/08/13 22/05/13 22/02/13 -
Price 1.34 1.25 1.22 1.25 1.25 1.29 1.25 -
P/RPS 0.66 0.64 0.63 0.70 0.71 0.74 0.71 -4.76%
P/EPS 7.80 39.38 6,898.81 -69.61 -52.02 714.11 101.97 -82.06%
EY 12.82 2.54 0.01 -1.44 -1.92 0.14 0.98 457.81%
DY 0.02 0.02 0.03 0.02 4.00 3.88 4.00 -97.10%
P/NAPS 0.41 0.40 0.41 0.40 0.40 0.41 0.40 1.66%

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