[KIMHIN] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 13.03%
YoY- 44.87%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 402,781 420,861 403,314 367,328 313,372 261,055 246,559 8.51%
PBT -53,048 20,224 39,911 45,973 29,535 5,519 7,410 -
Tax -5,081 -11,253 -7,841 -9,994 -3,698 -4,235 -4,973 0.35%
NP -58,129 8,971 32,070 35,979 25,837 1,284 2,437 -
-
NP to SH -59,158 7,430 29,915 34,609 23,889 24 1,725 -
-
Tax Rate - 55.64% 19.65% 21.74% 12.52% 76.73% 67.11% -
Total Cost 460,910 411,890 371,244 331,349 287,535 259,771 244,122 11.16%
-
Net Worth 444,557 511,872 513,274 496,417 457,232 282,600 438,486 0.22%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 4,207 8,414 4,206 8,415 2,700 6,982 -
Div Payout % - 56.62% 28.13% 12.16% 35.23% 11,250.00% 404.77% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 444,557 511,872 513,274 496,417 457,232 282,600 438,486 0.22%
NOSH 155,616 155,616 155,616 140,230 140,255 90,000 139,645 1.82%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -14.43% 2.13% 7.95% 9.79% 8.24% 0.49% 0.99% -
ROE -13.31% 1.45% 5.83% 6.97% 5.22% 0.01% 0.39% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 287.21 300.10 287.59 261.95 223.43 290.06 176.56 8.44%
EPS -42.18 5.30 21.33 24.68 17.03 0.02 1.23 -
DPS 0.00 3.00 6.00 3.00 6.00 3.00 5.00 -
NAPS 3.17 3.65 3.66 3.54 3.26 3.14 3.14 0.15%
Adjusted Per Share Value based on latest NOSH - 140,457
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 287.63 300.54 288.01 262.31 223.78 186.42 176.07 8.51%
EPS -42.24 5.31 21.36 24.71 17.06 0.02 1.23 -
DPS 0.00 3.00 6.01 3.00 6.01 1.93 4.99 -
NAPS 3.1746 3.6553 3.6653 3.5449 3.2651 2.018 3.1312 0.22%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.24 1.42 1.83 2.28 1.18 1.26 1.25 -
P/RPS 0.43 0.47 0.64 0.87 0.53 0.43 0.71 -8.01%
P/EPS -2.94 26.80 8.58 9.24 6.93 4,725.00 101.19 -
EY -34.02 3.73 11.66 10.82 14.43 0.02 0.99 -
DY 0.00 2.11 3.28 1.32 5.08 2.38 4.00 -
P/NAPS 0.39 0.39 0.50 0.64 0.36 0.40 0.40 -0.42%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 24/02/17 25/02/16 27/02/15 26/02/14 22/02/13 -
Price 1.25 1.56 1.91 2.19 1.32 1.22 1.25 -
P/RPS 0.44 0.52 0.66 0.84 0.59 0.42 0.71 -7.66%
P/EPS -2.96 29.44 8.95 8.87 7.75 4,575.00 101.19 -
EY -33.75 3.40 11.17 11.27 12.90 0.02 0.99 -
DY 0.00 1.92 3.14 1.37 4.55 2.46 4.00 -
P/NAPS 0.39 0.43 0.52 0.62 0.40 0.39 0.40 -0.42%

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