[KIMHIN] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 91.44%
YoY- 12.65%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 196,070 198,732 183,417 177,881 146,902 124,524 125,229 7.75%
PBT -10,367 6,389 8,143 25,065 20,246 -3,175 2,088 -
Tax 200 -3,243 -4,102 -3,320 -589 -1,882 -2,052 -
NP -10,167 3,146 4,041 21,745 19,657 -5,057 36 -
-
NP to SH -10,436 2,376 3,535 21,091 18,723 -5,328 -232 88.53%
-
Tax Rate - 50.76% 50.37% 13.25% 2.91% - 98.28% -
Total Cost 206,237 195,586 179,376 156,136 127,245 129,581 125,193 8.67%
-
Net Worth 493,641 514,677 490,972 482,400 457,205 436,054 433,976 2.16%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 8,416 4,206 - - - -
Div Payout % - - 238.10% 19.95% - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 493,641 514,677 490,972 482,400 457,205 436,054 433,976 2.16%
NOSH 155,616 155,616 140,277 140,232 140,247 140,210 136,470 2.21%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -5.19% 1.58% 2.20% 12.22% 13.38% -4.06% 0.03% -
ROE -2.11% 0.46% 0.72% 4.37% 4.10% -1.22% -0.05% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 139.81 141.71 130.75 126.85 104.75 88.81 91.76 7.26%
EPS -7.44 1.69 2.52 15.04 13.35 -3.80 -0.17 87.67%
DPS 0.00 0.00 6.00 3.00 0.00 0.00 0.00 -
NAPS 3.52 3.67 3.50 3.44 3.26 3.11 3.18 1.70%
Adjusted Per Share Value based on latest NOSH - 140,306
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 126.00 127.71 117.87 114.31 94.40 80.02 80.47 7.75%
EPS -6.71 1.53 2.27 13.55 12.03 -3.42 -0.15 88.35%
DPS 0.00 0.00 5.41 2.70 0.00 0.00 0.00 -
NAPS 3.1722 3.3074 3.155 3.0999 2.938 2.8021 2.7888 2.16%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.28 1.97 1.70 1.84 1.21 1.23 1.26 -
P/RPS 0.92 1.39 1.30 1.45 1.16 1.38 1.37 -6.41%
P/EPS -17.20 116.28 67.46 12.23 9.06 -32.37 -741.18 -46.57%
EY -5.81 0.86 1.48 8.17 11.03 -3.09 -0.13 88.32%
DY 0.00 0.00 3.53 1.63 0.00 0.00 0.00 -
P/NAPS 0.36 0.54 0.49 0.53 0.37 0.40 0.40 -1.73%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 24/08/17 25/08/16 26/08/15 29/08/14 21/08/13 24/08/12 -
Price 1.35 1.87 1.79 1.65 1.34 1.25 1.26 -
P/RPS 0.97 1.32 1.37 1.30 1.28 1.41 1.37 -5.58%
P/EPS -18.14 110.37 71.03 10.97 10.04 -32.89 -741.18 -46.10%
EY -5.51 0.91 1.41 9.12 9.96 -3.04 -0.13 86.67%
DY 0.00 0.00 3.35 1.82 0.00 0.00 0.00 -
P/NAPS 0.38 0.51 0.51 0.48 0.41 0.40 0.40 -0.85%

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