[KIMHIN] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1882.76%
YoY- -55.83%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 269,698 224,427 191,655 186,980 196,674 179,261 179,888 6.97%
PBT 37,507 23,961 3,683 7,715 12,915 11,271 24,403 7.42%
Tax -5,817 -3,016 -3,020 -3,188 -2,899 -3,549 -4,576 4.07%
NP 31,690 20,945 663 4,527 10,016 7,722 19,827 8.12%
-
NP to SH 30,620 19,389 -104 4,136 9,364 7,317 19,214 8.07%
-
Tax Rate 15.51% 12.59% 82.00% 41.32% 22.45% 31.49% 18.75% -
Total Cost 238,008 203,482 190,992 182,453 186,658 171,539 160,061 6.83%
-
Net Worth 496,540 452,830 465,028 443,042 442,382 430,083 429,768 2.43%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 8,415 42 4,457 7,010 6,977 6,981 4,186 12.33%
Div Payout % 27.49% 0.22% 0.00% 169.49% 74.52% 95.42% 21.79% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 496,540 452,830 465,028 443,042 442,382 430,083 429,768 2.43%
NOSH 140,265 140,195 148,571 140,203 139,552 139,637 139,535 0.08%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.75% 9.33% 0.35% 2.42% 5.09% 4.31% 11.02% -
ROE 6.17% 4.28% -0.02% 0.93% 2.12% 1.70% 4.47% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 192.28 160.08 129.00 133.36 140.93 128.38 128.92 6.88%
EPS 21.83 13.83 -0.07 2.95 6.71 5.24 13.77 7.97%
DPS 6.00 0.03 3.00 5.00 5.00 5.00 3.00 12.24%
NAPS 3.54 3.23 3.13 3.16 3.17 3.08 3.08 2.34%
Adjusted Per Share Value based on latest NOSH - 140,450
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 192.59 160.26 136.86 133.52 140.44 128.01 128.46 6.97%
EPS 21.87 13.85 -0.07 2.95 6.69 5.23 13.72 8.07%
DPS 6.01 0.03 3.18 5.01 4.98 4.99 2.99 12.33%
NAPS 3.5458 3.2337 3.3208 3.1638 3.159 3.0712 3.069 2.43%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.93 1.78 1.26 1.25 1.25 1.26 1.13 -
P/RPS 1.00 1.11 0.98 0.94 0.89 0.98 0.88 2.15%
P/EPS 8.84 12.87 -1,800.00 42.37 18.63 24.05 8.21 1.23%
EY 11.31 7.77 -0.06 2.36 5.37 4.16 12.19 -1.24%
DY 3.11 0.02 2.38 4.00 4.00 3.97 2.65 2.70%
P/NAPS 0.55 0.55 0.40 0.40 0.39 0.41 0.37 6.82%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 20/11/13 22/11/12 17/11/11 18/11/10 18/11/09 -
Price 2.38 1.39 1.25 1.25 1.24 1.30 1.11 -
P/RPS 1.24 0.87 0.97 0.94 0.88 1.01 0.86 6.28%
P/EPS 10.90 10.05 -1,785.71 42.37 18.48 24.81 8.06 5.15%
EY 9.17 9.95 -0.06 2.36 5.41 4.03 12.41 -4.91%
DY 2.52 0.02 2.40 4.00 4.03 3.85 2.70 -1.14%
P/NAPS 0.67 0.43 0.40 0.40 0.39 0.42 0.36 10.90%

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