[KIMHIN] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -4.28%
YoY- 12.65%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 392,140 397,464 366,834 355,762 293,804 249,048 250,458 7.75%
PBT -20,734 12,778 16,286 50,130 40,492 -6,350 4,176 -
Tax 400 -6,486 -8,204 -6,640 -1,178 -3,764 -4,104 -
NP -20,334 6,292 8,082 43,490 39,314 -10,114 72 -
-
NP to SH -20,872 4,752 7,070 42,182 37,446 -10,656 -464 88.53%
-
Tax Rate - 50.76% 50.37% 13.25% 2.91% - 98.28% -
Total Cost 412,474 391,172 358,752 312,272 254,490 259,162 250,386 8.67%
-
Net Worth 493,641 514,677 490,972 482,400 457,205 436,054 433,976 2.16%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 16,833 8,413 - - - -
Div Payout % - - 238.10% 19.95% - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 493,641 514,677 490,972 482,400 457,205 436,054 433,976 2.16%
NOSH 155,616 155,616 140,277 140,232 140,247 140,210 136,470 2.21%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -5.19% 1.58% 2.20% 12.22% 13.38% -4.06% 0.03% -
ROE -4.23% 0.92% 1.44% 8.74% 8.19% -2.44% -0.11% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 279.62 283.42 261.51 253.69 209.49 177.62 183.53 7.26%
EPS -14.88 3.38 5.04 30.08 26.70 -7.60 -0.34 87.67%
DPS 0.00 0.00 12.00 6.00 0.00 0.00 0.00 -
NAPS 3.52 3.67 3.50 3.44 3.26 3.11 3.18 1.70%
Adjusted Per Share Value based on latest NOSH - 140,306
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 280.03 283.83 261.96 254.05 209.80 177.84 178.85 7.75%
EPS -14.90 3.39 5.05 30.12 26.74 -7.61 -0.33 88.64%
DPS 0.00 0.00 12.02 6.01 0.00 0.00 0.00 -
NAPS 3.5251 3.6753 3.506 3.4448 3.2649 3.1139 3.099 2.16%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.28 1.97 1.70 1.84 1.21 1.23 1.26 -
P/RPS 0.46 0.70 0.65 0.73 0.58 0.69 0.69 -6.53%
P/EPS -8.60 58.14 33.73 6.12 4.53 -16.18 -370.59 -46.57%
EY -11.63 1.72 2.96 16.35 22.07 -6.18 -0.27 87.17%
DY 0.00 0.00 7.06 3.26 0.00 0.00 0.00 -
P/NAPS 0.36 0.54 0.49 0.53 0.37 0.40 0.40 -1.73%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 24/08/17 25/08/16 26/08/15 29/08/14 21/08/13 24/08/12 -
Price 1.35 1.87 1.79 1.65 1.34 1.25 1.26 -
P/RPS 0.48 0.66 0.68 0.65 0.64 0.70 0.69 -5.86%
P/EPS -9.07 55.19 35.52 5.49 5.02 -16.45 -370.59 -46.10%
EY -11.02 1.81 2.82 18.23 19.93 -6.08 -0.27 85.50%
DY 0.00 0.00 6.70 3.64 0.00 0.00 0.00 -
P/NAPS 0.38 0.51 0.51 0.48 0.41 0.40 0.40 -0.85%

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