[KIMHIN] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -32.29%
YoY- -75.16%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 336,656 378,589 402,781 420,861 403,314 367,328 313,372 1.20%
PBT -717 -30,328 -53,048 20,224 39,911 45,973 29,535 -
Tax -8,511 -2,599 -5,081 -11,253 -7,841 -9,994 -3,698 14.88%
NP -9,228 -32,927 -58,129 8,971 32,070 35,979 25,837 -
-
NP to SH -14,343 -33,930 -59,158 7,430 29,915 34,609 23,889 -
-
Tax Rate - - - 55.64% 19.65% 21.74% 12.52% -
Total Cost 345,884 411,516 460,910 411,890 371,244 331,349 287,535 3.12%
-
Net Worth 394,071 405,290 444,596 511,872 513,274 496,417 457,232 -2.44%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - 4,207 8,414 4,206 8,415 -
Div Payout % - - - 56.62% 28.13% 12.16% 35.23% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 394,071 405,290 444,596 511,872 513,274 496,417 457,232 -2.44%
NOSH 155,616 155,616 140,251 155,616 155,616 140,230 140,255 1.74%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -2.74% -8.70% -14.43% 2.13% 7.95% 9.79% 8.24% -
ROE -3.64% -8.37% -13.31% 1.45% 5.83% 6.97% 5.22% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 240.06 269.96 287.19 300.10 287.59 261.95 223.43 1.20%
EPS -10.23 -24.19 -42.18 5.30 21.33 24.68 17.03 -
DPS 0.00 0.00 0.00 3.00 6.00 3.00 6.00 -
NAPS 2.81 2.89 3.17 3.65 3.66 3.54 3.26 -2.44%
Adjusted Per Share Value based on latest NOSH - 155,616
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 216.34 243.28 258.83 270.45 259.17 236.05 201.38 1.20%
EPS -9.22 -21.80 -38.02 4.77 19.22 22.24 15.35 -
DPS 0.00 0.00 0.00 2.70 5.41 2.70 5.41 -
NAPS 2.5323 2.6044 2.857 3.2893 3.2983 3.19 2.9382 -2.44%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.81 1.05 1.24 1.42 1.83 2.28 1.18 -
P/RPS 0.34 0.39 0.43 0.47 0.64 0.87 0.53 -7.12%
P/EPS -7.92 -4.34 -2.94 26.80 8.58 9.24 6.93 -
EY -12.63 -23.04 -34.02 3.73 11.66 10.82 14.43 -
DY 0.00 0.00 0.00 2.11 3.28 1.32 5.08 -
P/NAPS 0.29 0.36 0.39 0.39 0.50 0.64 0.36 -3.53%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 12/03/21 26/02/20 28/02/19 27/02/18 24/02/17 25/02/16 27/02/15 -
Price 0.785 1.02 1.25 1.56 1.91 2.19 1.32 -
P/RPS 0.33 0.38 0.44 0.52 0.66 0.84 0.59 -9.22%
P/EPS -7.68 -4.22 -2.96 29.44 8.95 8.87 7.75 -
EY -13.03 -23.72 -33.74 3.40 11.17 11.27 12.90 -
DY 0.00 0.00 0.00 1.92 3.14 1.37 4.55 -
P/NAPS 0.28 0.35 0.39 0.43 0.52 0.62 0.40 -5.76%

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