[KIMHIN] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 22.4%
YoY- 99437.5%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 358,643 344,351 332,878 313,372 293,827 283,433 274,322 19.54%
PBT 43,081 34,354 37,016 29,535 25,797 28,940 10,646 153.72%
Tax -6,499 -6,429 -4,235 -3,698 -4,231 -2,942 -4,584 26.17%
NP 36,582 27,925 32,781 25,837 21,566 25,998 6,062 231.10%
-
NP to SH 35,120 26,257 31,030 23,889 19,517 24,075 4,458 295.42%
-
Tax Rate 15.09% 18.71% 11.44% 12.52% 16.40% 10.17% 43.06% -
Total Cost 322,061 316,426 300,097 287,535 272,261 257,435 268,260 12.94%
-
Net Worth 496,799 482,654 470,955 421,421 448,162 457,046 443,773 7.80%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 4,162 4,162 4,162 4,162 42 42 -
Div Payout % - 15.85% 13.41% 17.42% 21.33% 0.17% 0.94% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 496,799 482,654 470,955 421,421 448,162 457,046 443,773 7.80%
NOSH 140,338 140,306 140,165 140,473 138,750 140,198 140,434 -0.04%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.20% 8.11% 9.85% 8.24% 7.34% 9.17% 2.21% -
ROE 7.07% 5.44% 6.59% 5.67% 4.35% 5.27% 1.00% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 255.56 245.43 237.49 223.08 211.77 202.17 195.34 19.59%
EPS 25.03 18.71 22.14 17.01 14.07 17.17 3.17 296.02%
DPS 0.00 3.00 3.00 3.00 3.00 0.03 0.03 -
NAPS 3.54 3.44 3.36 3.00 3.23 3.26 3.16 7.85%
Adjusted Per Share Value based on latest NOSH - 140,473
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 230.47 221.28 213.91 201.38 188.82 182.14 176.28 19.54%
EPS 22.57 16.87 19.94 15.35 12.54 15.47 2.86 295.88%
DPS 0.00 2.67 2.67 2.67 2.67 0.03 0.03 -
NAPS 3.1925 3.1016 3.0264 2.7081 2.8799 2.937 2.8517 7.80%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.93 1.84 1.60 1.18 1.78 1.21 1.20 -
P/RPS 0.76 0.75 0.67 0.53 0.84 0.60 0.61 15.77%
P/EPS 7.71 9.83 7.23 6.94 12.65 7.05 37.80 -65.31%
EY 12.97 10.17 13.84 14.41 7.90 14.19 2.65 187.98%
DY 0.00 1.63 1.87 2.54 1.69 0.02 0.02 -
P/NAPS 0.55 0.53 0.48 0.39 0.55 0.37 0.38 27.92%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 26/08/15 27/05/15 27/02/15 26/11/14 29/08/14 23/05/14 -
Price 2.38 1.65 1.46 1.32 1.39 1.34 1.25 -
P/RPS 0.93 0.67 0.61 0.59 0.66 0.66 0.64 28.26%
P/EPS 9.51 8.82 6.59 7.76 9.88 7.80 39.38 -61.18%
EY 10.51 11.34 15.16 12.88 10.12 12.82 2.54 157.51%
DY 0.00 1.82 2.05 2.27 2.16 0.02 0.02 -
P/NAPS 0.67 0.48 0.43 0.44 0.43 0.41 0.40 40.99%

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