[KIMHIN] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 283.05%
YoY- 411.26%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 103,921 96,990 89,475 78,002 68,891 66,222 71,371 6.45%
PBT 3,258 7,896 11,971 14,633 -3,661 852 9,628 -16.50%
Tax -2,094 -3,120 -1,360 834 -808 -1,677 -1,354 7.53%
NP 1,164 4,776 10,611 15,467 -4,469 -825 8,274 -27.86%
-
NP to SH 562 4,215 10,074 14,847 -4,770 -1,147 8,065 -35.82%
-
Tax Rate 64.27% 39.51% 11.36% -5.70% - 196.83% 14.06% -
Total Cost 102,757 92,214 78,864 62,535 73,360 67,047 63,097 8.45%
-
Net Worth 514,677 491,750 482,654 457,046 436,314 444,812 446,505 2.39%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 4,209 - - - - -
Div Payout % - - 41.78% - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 514,677 491,750 482,654 457,046 436,314 444,812 446,505 2.39%
NOSH 155,616 140,500 140,306 140,198 140,294 139,878 139,532 1.83%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.12% 4.92% 11.86% 19.83% -6.49% -1.25% 11.59% -
ROE 0.11% 0.86% 2.09% 3.25% -1.09% -0.26% 1.81% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 74.10 69.03 63.77 55.64 49.10 47.34 51.15 6.36%
EPS 0.40 3.00 7.18 10.59 -3.40 -0.82 5.78 -35.89%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.50 3.44 3.26 3.11 3.18 3.20 2.30%
Adjusted Per Share Value based on latest NOSH - 140,198
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 74.21 69.26 63.89 55.70 49.19 47.29 50.97 6.45%
EPS 0.40 3.01 7.19 10.60 -3.41 -0.82 5.76 -35.86%
DPS 0.00 0.00 3.01 0.00 0.00 0.00 0.00 -
NAPS 3.6753 3.5116 3.4466 3.2638 3.1157 3.1764 3.1885 2.39%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.97 1.70 1.84 1.21 1.23 1.26 1.31 -
P/RPS 2.66 2.46 2.89 2.17 2.50 2.66 2.56 0.64%
P/EPS 491.59 56.67 25.63 11.43 -36.18 -153.66 22.66 66.92%
EY 0.20 1.76 3.90 8.75 -2.76 -0.65 4.41 -40.25%
DY 0.00 0.00 1.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.53 0.37 0.40 0.40 0.41 4.69%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 25/08/16 26/08/15 29/08/14 21/08/13 24/08/12 23/08/11 -
Price 1.87 1.79 1.65 1.34 1.25 1.26 1.26 -
P/RPS 2.52 2.59 2.59 2.41 2.55 2.66 2.46 0.40%
P/EPS 466.63 59.67 22.98 12.65 -36.76 -153.66 21.80 66.55%
EY 0.21 1.68 4.35 7.90 -2.72 -0.65 4.59 -40.16%
DY 0.00 0.00 1.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.48 0.41 0.40 0.40 0.39 4.56%

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