[KIMHIN] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -125.36%
YoY- -102.73%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 177,881 146,902 124,524 125,229 129,303 125,651 114,537 7.60%
PBT 25,065 20,246 -3,175 2,088 10,371 5,332 12,441 12.37%
Tax -3,320 -589 -1,882 -2,052 -1,727 -1,473 -1,501 14.13%
NP 21,745 19,657 -5,057 36 8,644 3,859 10,940 12.12%
-
NP to SH 21,091 18,723 -5,328 -232 8,500 3,647 10,575 12.18%
-
Tax Rate 13.25% 2.91% - 98.28% 16.65% 27.63% 12.06% -
Total Cost 156,136 127,245 129,581 125,193 120,659 121,792 103,597 7.07%
-
Net Worth 482,400 457,205 436,054 433,976 446,633 435,963 426,906 2.05%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 4,206 - - - - - - -
Div Payout % 19.95% - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 482,400 457,205 436,054 433,976 446,633 435,963 426,906 2.05%
NOSH 140,232 140,247 140,210 136,470 139,573 139,731 139,511 0.08%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 12.22% 13.38% -4.06% 0.03% 6.69% 3.07% 9.55% -
ROE 4.37% 4.10% -1.22% -0.05% 1.90% 0.84% 2.48% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 126.85 104.75 88.81 91.76 92.64 89.92 82.10 7.51%
EPS 15.04 13.35 -3.80 -0.17 6.09 2.61 7.58 12.09%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.44 3.26 3.11 3.18 3.20 3.12 3.06 1.96%
Adjusted Per Share Value based on latest NOSH - 139,878
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 114.31 94.40 80.02 80.47 83.09 80.74 73.60 7.61%
EPS 13.55 12.03 -3.42 -0.15 5.46 2.34 6.80 12.17%
DPS 2.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0999 2.938 2.8021 2.7888 2.8701 2.8015 2.7433 2.05%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.84 1.21 1.23 1.26 1.31 1.25 0.96 -
P/RPS 1.45 1.16 1.38 1.37 1.41 1.39 1.17 3.63%
P/EPS 12.23 9.06 -32.37 -741.18 21.51 47.89 12.66 -0.57%
EY 8.17 11.03 -3.09 -0.13 4.65 2.09 7.90 0.56%
DY 1.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.37 0.40 0.40 0.41 0.40 0.31 9.34%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 29/08/14 21/08/13 24/08/12 23/08/11 25/08/10 24/08/09 -
Price 1.65 1.34 1.25 1.26 1.26 1.27 0.94 -
P/RPS 1.30 1.28 1.41 1.37 1.36 1.41 1.14 2.21%
P/EPS 10.97 10.04 -32.89 -741.18 20.69 48.66 12.40 -2.02%
EY 9.12 9.96 -3.04 -0.13 4.83 2.06 8.06 2.07%
DY 1.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.41 0.40 0.40 0.39 0.41 0.31 7.55%

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