[KIMHIN] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -92.91%
YoY- 110.34%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 88,406 68,900 55,633 58,733 57,932 53,520 51,247 9.50%
PBT 13,094 5,613 486 1,236 743 919 2,517 31.61%
Tax -1,960 -1,423 -1,074 -375 -373 -745 -1,062 10.74%
NP 11,134 4,190 -588 861 370 174 1,455 40.35%
-
NP to SH 11,017 3,876 -558 915 435 234 1,378 41.38%
-
Tax Rate 14.97% 25.35% 220.99% 30.34% 50.20% 81.07% 42.19% -
Total Cost 77,272 64,710 56,221 57,872 57,562 53,346 49,792 7.59%
-
Net Worth 470,955 443,773 438,030 442,249 440,612 425,329 418,967 1.96%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 4,204 - - - - - - -
Div Payout % 38.17% - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 470,955 443,773 438,030 442,249 440,612 425,329 418,967 1.96%
NOSH 140,165 140,434 139,499 138,636 140,322 137,647 139,191 0.11%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 12.59% 6.08% -1.06% 1.47% 0.64% 0.33% 2.84% -
ROE 2.34% 0.87% -0.13% 0.21% 0.10% 0.06% 0.33% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 63.07 49.06 39.88 42.36 41.28 38.88 36.82 9.38%
EPS 7.86 2.76 -0.40 0.66 0.31 0.17 0.99 41.21%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.36 3.16 3.14 3.19 3.14 3.09 3.01 1.84%
Adjusted Per Share Value based on latest NOSH - 138,636
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 63.13 49.20 39.73 41.94 41.37 38.22 36.60 9.50%
EPS 7.87 2.77 -0.40 0.65 0.31 0.17 0.98 41.48%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3631 3.169 3.128 3.1581 3.1464 3.0373 2.9918 1.96%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.60 1.20 1.22 1.27 1.33 1.25 0.85 -
P/RPS 2.54 2.45 3.06 3.00 3.22 3.21 2.31 1.59%
P/EPS 20.36 43.48 -305.00 192.42 429.03 735.29 85.86 -21.31%
EY 4.91 2.30 -0.33 0.52 0.23 0.14 1.16 27.17%
DY 1.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.38 0.39 0.40 0.42 0.40 0.28 9.39%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 23/05/14 22/05/13 24/05/12 25/05/11 24/05/10 26/05/09 -
Price 1.46 1.25 1.29 1.26 1.32 1.23 0.90 -
P/RPS 2.31 2.55 3.23 2.97 3.20 3.16 2.44 -0.90%
P/EPS 18.58 45.29 -322.50 190.91 425.81 723.53 90.91 -23.24%
EY 5.38 2.21 -0.31 0.52 0.23 0.14 1.10 30.27%
DY 2.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.41 0.39 0.42 0.40 0.30 6.18%

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