[KIMHIN] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 100.95%
YoY- -98.61%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 293,827 283,433 274,322 261,055 251,234 245,854 243,185 13.42%
PBT 25,797 28,940 10,646 5,519 3,378 2,147 6,660 146.43%
Tax -4,231 -2,942 -4,584 -4,235 -4,805 -4,803 -5,672 -17.73%
NP 21,566 25,998 6,062 1,284 -1,427 -2,656 988 679.57%
-
NP to SH 19,517 24,075 4,458 24 -2,515 -3,371 252 1712.14%
-
Tax Rate 16.40% 10.17% 43.06% 76.73% 142.24% 223.71% 85.17% -
Total Cost 272,261 257,435 268,260 259,771 252,661 248,510 242,197 8.10%
-
Net Worth 448,162 457,046 443,773 407,142 438,367 436,314 438,030 1.53%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 4,162 42 42 42 42 7,022 7,022 -29.41%
Div Payout % 21.33% 0.17% 0.94% 175.07% 0.00% 0.00% 2,786.71% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 448,162 457,046 443,773 407,142 438,367 436,314 438,030 1.53%
NOSH 138,750 140,198 140,434 135,714 140,053 140,294 139,499 -0.35%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.34% 9.17% 2.21% 0.49% -0.57% -1.08% 0.41% -
ROE 4.35% 5.27% 1.00% 0.01% -0.57% -0.77% 0.06% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 211.77 202.17 195.34 192.36 179.38 175.24 174.33 13.83%
EPS 14.07 17.17 3.17 0.02 -1.80 -2.40 0.18 1723.32%
DPS 3.00 0.03 0.03 0.03 0.03 5.00 5.00 -28.84%
NAPS 3.23 3.26 3.16 3.00 3.13 3.11 3.14 1.90%
Adjusted Per Share Value based on latest NOSH - 135,714
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 209.82 202.40 195.89 186.42 179.41 175.56 173.66 13.42%
EPS 13.94 17.19 3.18 0.02 -1.80 -2.41 0.18 1712.08%
DPS 2.97 0.03 0.03 0.03 0.03 5.01 5.01 -29.40%
NAPS 3.2003 3.2638 3.169 2.9074 3.1304 3.1157 3.128 1.53%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.78 1.21 1.20 1.26 1.26 1.23 1.22 -
P/RPS 0.84 0.60 0.61 0.66 0.70 0.70 0.70 12.91%
P/EPS 12.65 7.05 37.80 7,125.00 -70.17 -51.19 675.36 -92.92%
EY 7.90 14.19 2.65 0.01 -1.43 -1.95 0.15 1301.66%
DY 1.69 0.02 0.02 0.02 0.02 4.07 4.10 -44.58%
P/NAPS 0.55 0.37 0.38 0.42 0.40 0.40 0.39 25.73%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 29/08/14 23/05/14 26/02/14 20/11/13 21/08/13 22/05/13 -
Price 1.39 1.34 1.25 1.22 1.25 1.25 1.29 -
P/RPS 0.66 0.66 0.64 0.63 0.70 0.71 0.74 -7.33%
P/EPS 9.88 7.80 39.38 6,898.81 -69.61 -52.02 714.11 -94.22%
EY 10.12 12.82 2.54 0.01 -1.44 -1.92 0.14 1630.76%
DY 2.16 0.02 0.02 0.03 0.02 4.00 3.88 -32.30%
P/NAPS 0.43 0.41 0.40 0.41 0.40 0.40 0.41 3.22%

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