[KIMHIN] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -112.68%
YoY- -102.73%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 355,762 293,804 249,048 250,458 258,606 251,302 229,074 7.60%
PBT 50,130 40,492 -6,350 4,176 20,742 10,664 24,882 12.37%
Tax -6,640 -1,178 -3,764 -4,104 -3,454 -2,946 -3,002 14.13%
NP 43,490 39,314 -10,114 72 17,288 7,718 21,880 12.12%
-
NP to SH 42,182 37,446 -10,656 -464 17,000 7,294 21,150 12.18%
-
Tax Rate 13.25% 2.91% - 98.28% 16.65% 27.63% 12.06% -
Total Cost 312,272 254,490 259,162 250,386 241,318 243,584 207,194 7.07%
-
Net Worth 482,400 457,205 436,054 433,976 446,633 435,963 426,906 2.05%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 8,413 - - - - - - -
Div Payout % 19.95% - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 482,400 457,205 436,054 433,976 446,633 435,963 426,906 2.05%
NOSH 140,232 140,247 140,210 136,470 139,573 139,731 139,511 0.08%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 12.22% 13.38% -4.06% 0.03% 6.69% 3.07% 9.55% -
ROE 8.74% 8.19% -2.44% -0.11% 3.81% 1.67% 4.95% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 253.69 209.49 177.62 183.53 185.28 179.85 164.20 7.51%
EPS 30.08 26.70 -7.60 -0.34 12.18 5.22 15.16 12.09%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.44 3.26 3.11 3.18 3.20 3.12 3.06 1.96%
Adjusted Per Share Value based on latest NOSH - 139,878
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 228.62 188.80 160.04 160.95 166.18 161.49 147.20 7.61%
EPS 27.11 24.06 -6.85 -0.30 10.92 4.69 13.59 12.19%
DPS 5.41 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0999 2.938 2.8021 2.7888 2.8701 2.8015 2.7433 2.05%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.84 1.21 1.23 1.26 1.31 1.25 0.96 -
P/RPS 0.73 0.58 0.69 0.69 0.71 0.70 0.58 3.90%
P/EPS 6.12 4.53 -16.18 -370.59 10.76 23.95 6.33 -0.56%
EY 16.35 22.07 -6.18 -0.27 9.30 4.18 15.79 0.58%
DY 3.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.37 0.40 0.40 0.41 0.40 0.31 9.34%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 29/08/14 21/08/13 24/08/12 23/08/11 25/08/10 24/08/09 -
Price 1.65 1.34 1.25 1.26 1.26 1.27 0.94 -
P/RPS 0.65 0.64 0.70 0.69 0.68 0.71 0.57 2.21%
P/EPS 5.49 5.02 -16.45 -370.59 10.34 24.33 6.20 -2.00%
EY 18.23 19.93 -6.08 -0.27 9.67 4.11 16.13 2.05%
DY 3.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.41 0.40 0.40 0.39 0.41 0.31 7.55%

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