[KIMHIN] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -2.16%
YoY- 43.84%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 382,389 372,977 365,462 367,441 358,643 344,351 332,878 9.65%
PBT 33,491 28,805 32,880 45,727 43,081 34,354 37,016 -6.43%
Tax -11,140 -10,797 -9,037 -10,015 -6,499 -6,429 -4,235 90.21%
NP 22,351 18,008 23,843 35,712 36,582 27,925 32,781 -22.47%
-
NP to SH 20,930 16,806 22,665 34,362 35,120 26,257 31,030 -23.03%
-
Tax Rate 33.26% 37.48% 27.48% 21.90% 15.09% 18.71% 11.44% -
Total Cost 360,038 354,969 341,619 331,729 322,061 316,426 300,097 12.87%
-
Net Worth 502,055 491,750 494,416 421,373 496,799 482,654 470,955 4.34%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 12,634 8,427 8,427 8,427 - 4,162 4,162 109.22%
Div Payout % 60.37% 50.15% 37.18% 24.53% - 15.85% 13.41% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 502,055 491,750 494,416 421,373 496,799 482,654 470,955 4.34%
NOSH 140,239 140,500 141,666 140,457 140,338 140,306 140,165 0.03%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.85% 4.83% 6.52% 9.72% 10.20% 8.11% 9.85% -
ROE 4.17% 3.42% 4.58% 8.15% 7.07% 5.44% 6.59% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 272.67 265.46 257.97 261.60 255.56 245.43 237.49 9.61%
EPS 14.92 11.96 16.00 24.46 25.03 18.71 22.14 -23.07%
DPS 9.00 6.00 6.00 6.00 0.00 3.00 3.00 107.59%
NAPS 3.58 3.50 3.49 3.00 3.54 3.44 3.36 4.30%
Adjusted Per Share Value based on latest NOSH - 140,457
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 273.06 266.34 260.98 262.39 256.11 245.90 237.71 9.65%
EPS 14.95 12.00 16.19 24.54 25.08 18.75 22.16 -23.02%
DPS 9.02 6.02 6.02 6.02 0.00 2.97 2.97 109.29%
NAPS 3.5852 3.5116 3.5306 3.009 3.5476 3.4466 3.3631 4.34%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.64 1.70 2.01 2.28 1.93 1.84 1.60 -
P/RPS 0.60 0.64 0.78 0.87 0.76 0.75 0.67 -7.07%
P/EPS 10.99 14.21 12.56 9.32 7.71 9.83 7.23 32.10%
EY 9.10 7.04 7.96 10.73 12.97 10.17 13.84 -24.32%
DY 5.49 3.53 2.99 2.63 0.00 1.63 1.87 104.62%
P/NAPS 0.46 0.49 0.58 0.76 0.55 0.53 0.48 -2.78%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 25/08/16 26/05/16 25/02/16 25/11/15 26/08/15 27/05/15 -
Price 1.56 1.79 1.95 2.19 2.38 1.65 1.46 -
P/RPS 0.57 0.67 0.76 0.84 0.93 0.67 0.61 -4.40%
P/EPS 10.45 14.96 12.19 8.95 9.51 8.82 6.59 35.86%
EY 9.57 6.68 8.20 11.17 10.51 11.34 15.16 -26.35%
DY 5.77 3.35 3.08 2.74 0.00 1.82 2.05 98.97%
P/NAPS 0.44 0.51 0.56 0.73 0.67 0.48 0.43 1.54%

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