[KIMHIN] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -5.95%
YoY- -26216.67%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 378,588 378,742 386,293 387,768 402,781 410,222 418,199 -6.40%
PBT -30,328 -64,479 -59,855 -55,554 -53,048 -8,020 3,468 -
Tax -2,599 395 -6,679 -6,196 -5,081 -11,760 -7,810 -51.88%
NP -32,927 -64,084 -66,534 -61,750 -58,129 -19,780 -4,342 284.56%
-
NP to SH -33,930 -65,002 -67,512 -62,680 -59,158 -20,802 -5,382 240.12%
-
Tax Rate - - - - - - 225.20% -
Total Cost 411,515 442,826 452,827 449,518 460,910 430,002 422,541 -1.74%
-
Net Worth 405,290 413,705 422,119 431,936 444,557 483,824 493,641 -12.28%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - 4,207 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 405,290 413,705 422,119 431,936 444,557 483,824 493,641 -12.28%
NOSH 155,616 155,616 155,616 155,616 155,616 155,616 155,616 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -8.70% -16.92% -17.22% -15.92% -14.43% -4.82% -1.04% -
ROE -8.37% -15.71% -15.99% -14.51% -13.31% -4.30% -1.09% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 269.96 270.07 275.45 276.51 287.21 292.52 298.20 -6.40%
EPS -24.19 -46.35 -48.14 -44.70 -42.18 -14.83 -3.84 239.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 2.89 2.95 3.01 3.08 3.17 3.45 3.52 -12.28%
Adjusted Per Share Value based on latest NOSH - 155,616
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 243.28 243.38 248.23 249.18 258.83 263.61 268.74 -6.40%
EPS -21.80 -41.77 -43.38 -40.28 -38.02 -13.37 -3.46 239.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.70 -
NAPS 2.6044 2.6585 2.7126 2.7757 2.8568 3.1091 3.1722 -12.28%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.05 1.12 1.16 1.16 1.24 1.24 1.28 -
P/RPS 0.39 0.41 0.42 0.42 0.43 0.42 0.43 -6.28%
P/EPS -4.34 -2.42 -2.41 -2.60 -2.94 -8.36 -33.35 -74.22%
EY -23.04 -41.38 -41.50 -38.53 -34.02 -11.96 -3.00 287.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.34 -
P/NAPS 0.36 0.38 0.39 0.38 0.39 0.36 0.36 0.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 22/11/19 23/08/19 27/05/19 28/02/19 27/11/18 28/08/18 -
Price 1.02 1.08 1.19 1.18 1.25 1.35 1.35 -
P/RPS 0.38 0.40 0.43 0.43 0.44 0.46 0.45 -10.63%
P/EPS -4.22 -2.33 -2.47 -2.64 -2.96 -9.10 -35.18 -75.58%
EY -23.72 -42.92 -40.45 -37.88 -33.75 -10.99 -2.84 310.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.22 -
P/NAPS 0.35 0.37 0.40 0.38 0.39 0.39 0.38 -5.32%

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