[KIMHIN] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1288.51%
YoY- -55.83%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 359,597 299,236 255,540 249,306 262,232 239,014 239,850 6.97%
PBT 50,009 31,948 4,910 10,286 17,220 15,028 32,537 7.42%
Tax -7,756 -4,021 -4,026 -4,250 -3,865 -4,732 -6,101 4.07%
NP 42,253 27,926 884 6,036 13,354 10,296 26,436 8.12%
-
NP to SH 40,826 25,852 -138 5,514 12,485 9,756 25,618 8.07%
-
Tax Rate 15.51% 12.59% 82.00% 41.32% 22.44% 31.49% 18.75% -
Total Cost 317,344 271,309 254,656 243,270 248,877 228,718 213,414 6.83%
-
Net Worth 496,540 452,830 465,026 443,042 442,382 430,083 429,768 2.43%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 11,221 56 5,942 9,346 9,303 9,309 5,581 12.33%
Div Payout % 27.49% 0.22% 0.00% 169.49% 74.52% 95.42% 21.79% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 496,540 452,830 465,026 443,042 442,382 430,083 429,768 2.43%
NOSH 140,265 140,195 148,570 140,203 139,552 139,637 139,535 0.08%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.75% 9.33% 0.35% 2.42% 5.09% 4.31% 11.02% -
ROE 8.22% 5.71% -0.03% 1.24% 2.82% 2.27% 5.96% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 256.37 213.44 172.00 177.82 187.91 171.17 171.89 6.88%
EPS 29.11 18.44 -0.09 3.93 8.95 6.99 18.36 7.98%
DPS 8.00 0.04 4.00 6.67 6.67 6.67 4.00 12.24%
NAPS 3.54 3.23 3.13 3.16 3.17 3.08 3.08 2.34%
Adjusted Per Share Value based on latest NOSH - 140,450
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 256.79 213.68 182.48 178.03 187.26 170.68 171.28 6.97%
EPS 29.15 18.46 -0.10 3.94 8.92 6.97 18.29 8.07%
DPS 8.01 0.04 4.24 6.67 6.64 6.65 3.99 12.31%
NAPS 3.5458 3.2337 3.3207 3.1638 3.159 3.0712 3.069 2.43%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.93 1.78 1.26 1.25 1.25 1.26 1.13 -
P/RPS 0.75 0.83 0.73 0.70 0.67 0.74 0.66 2.15%
P/EPS 6.63 9.65 -1,350.00 31.78 13.97 18.03 6.15 1.25%
EY 15.08 10.36 -0.07 3.15 7.16 5.54 16.25 -1.23%
DY 4.15 0.02 3.17 5.33 5.33 5.29 3.54 2.68%
P/NAPS 0.55 0.55 0.40 0.40 0.39 0.41 0.37 6.82%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 20/11/13 22/11/12 17/11/11 18/11/10 18/11/09 -
Price 2.38 1.39 1.25 1.25 1.24 1.30 1.11 -
P/RPS 0.93 0.65 0.73 0.70 0.66 0.76 0.65 6.14%
P/EPS 8.18 7.54 -1,339.29 31.78 13.86 18.61 6.05 5.15%
EY 12.23 13.27 -0.07 3.15 7.22 5.37 16.54 -4.90%
DY 3.36 0.03 3.20 5.33 5.38 5.13 3.60 -1.14%
P/NAPS 0.67 0.43 0.40 0.40 0.39 0.42 0.36 10.90%

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