[KIMHIN] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 84.47%
YoY- 184.24%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 395,408 379,240 345,708 353,624 275,600 222,532 234,932 9.06%
PBT -23,984 12,520 988 52,376 22,452 1,944 4,944 -
Tax 2,000 -4,592 -3,928 -7,840 -5,692 -4,296 -1,500 -
NP -21,984 7,928 -2,940 44,536 16,760 -2,352 3,444 -
-
NP to SH 21,504 7,260 -2,720 44,068 15,504 -2,232 3,660 34.31%
-
Tax Rate - 36.68% 397.57% 14.97% 25.35% 220.99% 30.34% -
Total Cost 417,392 371,312 348,648 309,088 258,840 224,884 231,488 10.31%
-
Net Worth 502,055 516,079 494,416 470,955 443,773 438,030 442,249 2.13%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - 16,819 - - - -
Div Payout % - - - 38.17% - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 502,055 516,079 494,416 470,955 443,773 438,030 442,249 2.13%
NOSH 155,616 155,616 141,666 140,165 140,434 139,499 138,636 1.94%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -5.56% 2.09% -0.85% 12.59% 6.08% -1.06% 1.47% -
ROE 4.28% 1.41% -0.55% 9.36% 3.49% -0.51% 0.83% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 281.95 270.42 244.03 252.29 196.25 159.52 169.46 8.85%
EPS -15.32 5.16 -1.92 31.44 11.04 -1.60 2.64 -
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 3.58 3.68 3.49 3.36 3.16 3.14 3.19 1.94%
Adjusted Per Share Value based on latest NOSH - 140,165
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 254.09 243.70 222.15 227.24 177.10 143.00 150.97 9.06%
EPS 13.82 4.67 -1.75 28.32 9.96 -1.43 2.35 34.33%
DPS 0.00 0.00 0.00 10.81 0.00 0.00 0.00 -
NAPS 3.2262 3.3164 3.1772 3.0264 2.8517 2.8148 2.8419 2.13%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.47 2.25 2.01 1.60 1.20 1.22 1.27 -
P/RPS 0.52 0.83 0.82 0.63 0.61 0.76 0.75 -5.91%
P/EPS 9.59 43.46 -104.69 5.09 10.87 -76.25 48.11 -23.56%
EY 10.43 2.30 -0.96 19.65 9.20 -1.31 2.08 30.81%
DY 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
P/NAPS 0.41 0.61 0.58 0.48 0.38 0.39 0.40 0.41%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 25/05/17 26/05/16 27/05/15 23/05/14 22/05/13 24/05/12 -
Price 1.36 2.27 1.95 1.46 1.25 1.29 1.26 -
P/RPS 0.48 0.84 0.80 0.58 0.64 0.81 0.74 -6.95%
P/EPS 8.87 43.85 -101.56 4.64 11.32 -80.63 47.73 -24.44%
EY 11.27 2.28 -0.98 21.53 8.83 -1.24 2.10 32.30%
DY 0.00 0.00 0.00 8.22 0.00 0.00 0.00 -
P/NAPS 0.38 0.62 0.56 0.43 0.40 0.41 0.39 -0.43%

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