[KIMHIN] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 18475.0%
YoY- 1669.05%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 313,372 293,827 283,433 274,322 261,055 251,234 245,854 17.50%
PBT 29,535 25,797 28,940 10,646 5,519 3,378 2,147 471.38%
Tax -3,698 -4,231 -2,942 -4,584 -4,235 -4,805 -4,803 -15.95%
NP 25,837 21,566 25,998 6,062 1,284 -1,427 -2,656 -
-
NP to SH 23,889 19,517 24,075 4,458 24 -2,515 -3,371 -
-
Tax Rate 12.52% 16.40% 10.17% 43.06% 76.73% 142.24% 223.71% -
Total Cost 287,535 272,261 257,435 268,260 259,771 252,661 248,510 10.18%
-
Net Worth 421,421 448,162 457,046 443,773 407,142 438,367 436,314 -2.28%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,162 4,162 42 42 42 42 7,022 -29.37%
Div Payout % 17.42% 21.33% 0.17% 0.94% 175.07% 0.00% 0.00% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 421,421 448,162 457,046 443,773 407,142 438,367 436,314 -2.28%
NOSH 140,473 138,750 140,198 140,434 135,714 140,053 140,294 0.08%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.24% 7.34% 9.17% 2.21% 0.49% -0.57% -1.08% -
ROE 5.67% 4.35% 5.27% 1.00% 0.01% -0.57% -0.77% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 223.08 211.77 202.17 195.34 192.36 179.38 175.24 17.40%
EPS 17.01 14.07 17.17 3.17 0.02 -1.80 -2.40 -
DPS 3.00 3.00 0.03 0.03 0.03 0.03 5.00 -28.79%
NAPS 3.00 3.23 3.26 3.16 3.00 3.13 3.11 -2.36%
Adjusted Per Share Value based on latest NOSH - 140,434
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 201.38 188.82 182.14 176.28 167.76 161.44 157.99 17.50%
EPS 15.35 12.54 15.47 2.86 0.02 -1.62 -2.17 -
DPS 2.67 2.67 0.03 0.03 0.03 0.03 4.51 -29.42%
NAPS 2.7081 2.8799 2.937 2.8517 2.6163 2.817 2.8038 -2.28%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.18 1.78 1.21 1.20 1.26 1.26 1.23 -
P/RPS 0.53 0.84 0.60 0.61 0.66 0.70 0.70 -16.88%
P/EPS 6.94 12.65 7.05 37.80 7,125.00 -70.17 -51.19 -
EY 14.41 7.90 14.19 2.65 0.01 -1.43 -1.95 -
DY 2.54 1.69 0.02 0.02 0.02 0.02 4.07 -26.90%
P/NAPS 0.39 0.55 0.37 0.38 0.42 0.40 0.40 -1.66%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 29/08/14 23/05/14 26/02/14 20/11/13 21/08/13 -
Price 1.32 1.39 1.34 1.25 1.22 1.25 1.25 -
P/RPS 0.59 0.66 0.66 0.64 0.63 0.70 0.71 -11.58%
P/EPS 7.76 9.88 7.80 39.38 6,898.81 -69.61 -52.02 -
EY 12.88 10.12 12.82 2.54 0.01 -1.44 -1.92 -
DY 2.27 2.16 0.02 0.02 0.03 0.02 4.00 -31.38%
P/NAPS 0.44 0.43 0.41 0.40 0.41 0.40 0.40 6.54%

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