[KIMHIN] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -377.42%
YoY- -2196.55%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 366,834 355,762 293,804 249,048 250,458 258,606 251,302 6.50%
PBT 16,286 50,130 40,492 -6,350 4,176 20,742 10,664 7.30%
Tax -8,204 -6,640 -1,178 -3,764 -4,104 -3,454 -2,946 18.59%
NP 8,082 43,490 39,314 -10,114 72 17,288 7,718 0.77%
-
NP to SH 7,070 42,182 37,446 -10,656 -464 17,000 7,294 -0.51%
-
Tax Rate 50.37% 13.25% 2.91% - 98.28% 16.65% 27.63% -
Total Cost 358,752 312,272 254,490 259,162 250,386 241,318 243,584 6.65%
-
Net Worth 490,972 482,400 457,205 436,054 433,976 446,633 435,963 1.99%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 16,833 8,413 - - - - - -
Div Payout % 238.10% 19.95% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 490,972 482,400 457,205 436,054 433,976 446,633 435,963 1.99%
NOSH 140,277 140,232 140,247 140,210 136,470 139,573 139,731 0.06%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.20% 12.22% 13.38% -4.06% 0.03% 6.69% 3.07% -
ROE 1.44% 8.74% 8.19% -2.44% -0.11% 3.81% 1.67% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 261.51 253.69 209.49 177.62 183.53 185.28 179.85 6.43%
EPS 5.04 30.08 26.70 -7.60 -0.34 12.18 5.22 -0.58%
DPS 12.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.50 3.44 3.26 3.11 3.18 3.20 3.12 1.93%
Adjusted Per Share Value based on latest NOSH - 140,294
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 261.96 254.05 209.80 177.84 178.85 184.67 179.45 6.50%
EPS 5.05 30.12 26.74 -7.61 -0.33 12.14 5.21 -0.51%
DPS 12.02 6.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.506 3.4448 3.2649 3.1139 3.099 3.1894 3.1132 1.99%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.70 1.84 1.21 1.23 1.26 1.31 1.25 -
P/RPS 0.65 0.73 0.58 0.69 0.69 0.71 0.70 -1.22%
P/EPS 33.73 6.12 4.53 -16.18 -370.59 10.76 23.95 5.86%
EY 2.96 16.35 22.07 -6.18 -0.27 9.30 4.18 -5.58%
DY 7.06 3.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.37 0.40 0.40 0.41 0.40 3.43%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 29/08/14 21/08/13 24/08/12 23/08/11 25/08/10 -
Price 1.79 1.65 1.34 1.25 1.26 1.26 1.27 -
P/RPS 0.68 0.65 0.64 0.70 0.69 0.68 0.71 -0.71%
P/EPS 35.52 5.49 5.02 -16.45 -370.59 10.34 24.33 6.50%
EY 2.82 18.23 19.93 -6.08 -0.27 9.67 4.11 -6.07%
DY 6.70 3.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.41 0.40 0.40 0.39 0.41 3.70%

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