[KIMHIN] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -68.72%
YoY- -86.64%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 367,328 313,372 261,055 246,559 267,409 245,144 242,674 7.14%
PBT 45,973 29,535 5,519 7,410 21,035 19,048 30,115 7.30%
Tax -9,994 -3,698 -4,235 -4,973 -7,062 -4,367 -6,847 6.50%
NP 35,979 25,837 1,284 2,437 13,973 14,681 23,268 7.53%
-
NP to SH 34,609 23,889 24 1,725 12,911 14,372 22,412 7.50%
-
Tax Rate 21.74% 12.52% 76.73% 67.11% 33.57% 22.93% 22.74% -
Total Cost 331,349 287,535 259,771 244,122 253,436 230,463 219,406 7.10%
-
Net Worth 496,417 457,232 282,600 438,486 445,336 432,568 432,500 2.32%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 4,206 8,415 2,700 6,982 6,980 6,976 4,185 0.08%
Div Payout % 12.16% 35.23% 11,250.00% 404.77% 54.06% 48.55% 18.68% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 496,417 457,232 282,600 438,486 445,336 432,568 432,500 2.32%
NOSH 140,230 140,255 90,000 139,645 139,603 139,538 139,516 0.08%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.79% 8.24% 0.49% 0.99% 5.23% 5.99% 9.59% -
ROE 6.97% 5.22% 0.01% 0.39% 2.90% 3.32% 5.18% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 261.95 223.43 290.06 176.56 191.55 175.68 173.94 7.05%
EPS 24.68 17.03 0.02 1.23 9.30 10.30 16.06 7.42%
DPS 3.00 6.00 3.00 5.00 5.00 5.00 3.00 0.00%
NAPS 3.54 3.26 3.14 3.14 3.19 3.10 3.10 2.23%
Adjusted Per Share Value based on latest NOSH - 140,714
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 262.31 223.78 186.42 176.07 190.96 175.06 173.29 7.15%
EPS 24.71 17.06 0.02 1.23 9.22 10.26 16.00 7.50%
DPS 3.00 6.01 1.93 4.99 4.98 4.98 2.99 0.05%
NAPS 3.5449 3.2651 2.018 3.1312 3.1801 3.089 3.0885 2.32%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.28 1.18 1.26 1.25 1.26 1.34 1.17 -
P/RPS 0.87 0.53 0.43 0.71 0.66 0.76 0.67 4.44%
P/EPS 9.24 6.93 4,725.00 101.19 13.62 13.01 7.28 4.05%
EY 10.82 14.43 0.02 0.99 7.34 7.69 13.73 -3.89%
DY 1.32 5.08 2.38 4.00 3.97 3.73 2.56 -10.44%
P/NAPS 0.64 0.36 0.40 0.40 0.39 0.43 0.38 9.07%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 26/02/14 22/02/13 29/02/12 22/02/11 24/02/10 -
Price 2.19 1.32 1.22 1.25 1.31 1.30 1.25 -
P/RPS 0.84 0.59 0.42 0.71 0.68 0.74 0.72 2.60%
P/EPS 8.87 7.75 4,575.00 101.19 14.16 12.62 7.78 2.20%
EY 11.27 12.90 0.02 0.99 7.06 7.92 12.85 -2.16%
DY 1.37 4.55 2.46 4.00 3.82 3.85 2.40 -8.91%
P/NAPS 0.62 0.40 0.39 0.40 0.41 0.42 0.40 7.57%

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