[KIMHIN] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -71.65%
YoY- 110.34%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 353,624 275,600 222,532 234,932 231,728 214,080 204,988 9.50%
PBT 52,376 22,452 1,944 4,944 2,972 3,676 10,068 31.61%
Tax -7,840 -5,692 -4,296 -1,500 -1,492 -2,980 -4,248 10.74%
NP 44,536 16,760 -2,352 3,444 1,480 696 5,820 40.35%
-
NP to SH 44,068 15,504 -2,232 3,660 1,740 936 5,512 41.38%
-
Tax Rate 14.97% 25.35% 220.99% 30.34% 50.20% 81.07% 42.19% -
Total Cost 309,088 258,840 224,884 231,488 230,248 213,384 199,168 7.59%
-
Net Worth 470,955 443,773 438,030 442,249 440,612 425,329 418,967 1.96%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 16,819 - - - - - - -
Div Payout % 38.17% - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 470,955 443,773 438,030 442,249 440,612 425,329 418,967 1.96%
NOSH 140,165 140,434 139,499 138,636 140,322 137,647 139,191 0.11%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 12.59% 6.08% -1.06% 1.47% 0.64% 0.33% 2.84% -
ROE 9.36% 3.49% -0.51% 0.83% 0.39% 0.22% 1.32% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 252.29 196.25 159.52 169.46 165.14 155.53 147.27 9.38%
EPS 31.44 11.04 -1.60 2.64 1.24 0.68 3.96 41.21%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.36 3.16 3.14 3.19 3.14 3.09 3.01 1.84%
Adjusted Per Share Value based on latest NOSH - 138,636
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 227.24 177.10 143.00 150.97 148.91 137.57 131.73 9.50%
EPS 28.32 9.96 -1.43 2.35 1.12 0.60 3.54 41.39%
DPS 10.81 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0264 2.8517 2.8148 2.8419 2.8314 2.7332 2.6923 1.96%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.60 1.20 1.22 1.27 1.33 1.25 0.85 -
P/RPS 0.63 0.61 0.76 0.75 0.81 0.80 0.58 1.38%
P/EPS 5.09 10.87 -76.25 48.11 107.26 183.82 21.46 -21.31%
EY 19.65 9.20 -1.31 2.08 0.93 0.54 4.66 27.09%
DY 7.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.38 0.39 0.40 0.42 0.40 0.28 9.39%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 23/05/14 22/05/13 24/05/12 25/05/11 24/05/10 26/05/09 -
Price 1.46 1.25 1.29 1.26 1.32 1.23 0.90 -
P/RPS 0.58 0.64 0.81 0.74 0.80 0.79 0.61 -0.83%
P/EPS 4.64 11.32 -80.63 47.73 106.45 180.88 22.73 -23.25%
EY 21.53 8.83 -1.24 2.10 0.94 0.55 4.40 30.28%
DY 8.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.41 0.39 0.42 0.40 0.30 6.18%

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