[KIMHIN] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 359.93%
YoY- -83.24%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 359,164 392,140 397,464 366,834 355,762 293,804 249,048 6.28%
PBT -34,348 -20,734 12,778 16,286 50,130 40,492 -6,350 32.47%
Tax -2,796 400 -6,486 -8,204 -6,640 -1,178 -3,764 -4.83%
NP -37,144 -20,334 6,292 8,082 43,490 39,314 -10,114 24.19%
-
NP to SH -37,580 -20,872 4,752 7,070 42,182 37,446 -10,656 23.36%
-
Tax Rate - - 50.76% 50.37% 13.25% 2.91% - -
Total Cost 396,308 412,474 391,172 358,752 312,272 254,490 259,162 7.33%
-
Net Worth 422,119 493,641 514,677 490,972 482,400 457,205 436,054 -0.53%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - 16,833 8,413 - - -
Div Payout % - - - 238.10% 19.95% - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 422,119 493,641 514,677 490,972 482,400 457,205 436,054 -0.53%
NOSH 155,616 155,616 155,616 140,277 140,232 140,247 140,210 1.75%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -10.34% -5.19% 1.58% 2.20% 12.22% 13.38% -4.06% -
ROE -8.90% -4.23% 0.92% 1.44% 8.74% 8.19% -2.44% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 256.11 279.62 283.42 261.51 253.69 209.49 177.62 6.28%
EPS -26.80 -14.88 3.38 5.04 30.08 26.70 -7.60 23.36%
DPS 0.00 0.00 0.00 12.00 6.00 0.00 0.00 -
NAPS 3.01 3.52 3.67 3.50 3.44 3.26 3.11 -0.54%
Adjusted Per Share Value based on latest NOSH - 140,500
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 230.80 251.99 255.41 235.73 228.62 188.80 160.04 6.28%
EPS -24.15 -13.41 3.05 4.54 27.11 24.06 -6.85 23.35%
DPS 0.00 0.00 0.00 10.82 5.41 0.00 0.00 -
NAPS 2.7126 3.1722 3.3074 3.155 3.0999 2.938 2.8021 -0.53%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.16 1.28 1.97 1.70 1.84 1.21 1.23 -
P/RPS 0.45 0.46 0.70 0.65 0.73 0.58 0.69 -6.87%
P/EPS -4.33 -8.60 58.14 33.73 6.12 4.53 -16.18 -19.71%
EY -23.10 -11.63 1.72 2.96 16.35 22.07 -6.18 24.56%
DY 0.00 0.00 0.00 7.06 3.26 0.00 0.00 -
P/NAPS 0.39 0.36 0.54 0.49 0.53 0.37 0.40 -0.42%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 28/08/18 24/08/17 25/08/16 26/08/15 29/08/14 21/08/13 -
Price 1.19 1.35 1.87 1.79 1.65 1.34 1.25 -
P/RPS 0.46 0.48 0.66 0.68 0.65 0.64 0.70 -6.75%
P/EPS -4.44 -9.07 55.19 35.52 5.49 5.02 -16.45 -19.60%
EY -22.52 -11.02 1.81 2.82 18.23 19.93 -6.08 24.37%
DY 0.00 0.00 0.00 6.70 3.64 0.00 0.00 -
P/NAPS 0.40 0.38 0.51 0.51 0.48 0.41 0.40 0.00%

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