[KIMHIN] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 98.05%
YoY- -102.51%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 284,646 269,698 224,427 191,655 186,980 196,674 179,261 8.00%
PBT 25,271 37,507 23,961 3,683 7,715 12,915 11,271 14.39%
Tax -6,942 -5,817 -3,016 -3,020 -3,188 -2,899 -3,549 11.81%
NP 18,329 31,690 20,945 663 4,527 10,016 7,722 15.48%
-
NP to SH 17,188 30,620 19,389 -104 4,136 9,364 7,317 15.28%
-
Tax Rate 27.47% 15.51% 12.59% 82.00% 41.32% 22.45% 31.49% -
Total Cost 266,317 238,008 203,482 190,992 182,453 186,658 171,539 7.59%
-
Net Worth 502,055 496,540 452,830 465,028 443,042 442,382 430,083 2.60%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 4,207 8,415 42 4,457 7,010 6,977 6,981 -8.08%
Div Payout % 24.48% 27.49% 0.22% 0.00% 169.49% 74.52% 95.42% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 502,055 496,540 452,830 465,028 443,042 442,382 430,083 2.60%
NOSH 155,616 140,265 140,195 148,571 140,203 139,552 139,637 1.82%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.44% 11.75% 9.33% 0.35% 2.42% 5.09% 4.31% -
ROE 3.42% 6.17% 4.28% -0.02% 0.93% 2.12% 1.70% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 202.97 192.28 160.08 129.00 133.36 140.93 128.38 7.92%
EPS 12.26 21.83 13.83 -0.07 2.95 6.71 5.24 15.20%
DPS 3.00 6.00 0.03 3.00 5.00 5.00 5.00 -8.15%
NAPS 3.58 3.54 3.23 3.13 3.16 3.17 3.08 2.53%
Adjusted Per Share Value based on latest NOSH - 140,053
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 182.92 173.31 144.22 123.16 120.15 126.38 115.19 8.00%
EPS 11.05 19.68 12.46 -0.07 2.66 6.02 4.70 15.29%
DPS 2.70 5.41 0.03 2.86 4.50 4.48 4.49 -8.12%
NAPS 3.2262 3.1908 2.9099 2.9883 2.847 2.8428 2.7637 2.61%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.64 1.93 1.78 1.26 1.25 1.25 1.26 -
P/RPS 0.81 1.00 1.11 0.98 0.94 0.89 0.98 -3.12%
P/EPS 13.38 8.84 12.87 -1,800.00 42.37 18.63 24.05 -9.30%
EY 7.47 11.31 7.77 -0.06 2.36 5.37 4.16 10.23%
DY 1.83 3.11 0.02 2.38 4.00 4.00 3.97 -12.09%
P/NAPS 0.46 0.55 0.55 0.40 0.40 0.39 0.41 1.93%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 25/11/15 26/11/14 20/11/13 22/11/12 17/11/11 18/11/10 -
Price 1.56 2.38 1.39 1.25 1.25 1.24 1.30 -
P/RPS 0.77 1.24 0.87 0.97 0.94 0.88 1.01 -4.41%
P/EPS 12.73 10.90 10.05 -1,785.71 42.37 18.48 24.81 -10.51%
EY 7.86 9.17 9.95 -0.06 2.36 5.41 4.03 11.76%
DY 1.92 2.52 0.02 2.40 4.00 4.03 3.85 -10.93%
P/NAPS 0.44 0.67 0.43 0.40 0.40 0.39 0.42 0.77%

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