[KIMHIN] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -97.55%
YoY- 105.31%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 118,668 97,630 88,945 69,400 59,579 70,735 65,883 10.29%
PBT 14,640 8,466 5,574 1,836 -305 8,120 7,777 11.10%
Tax -899 -4,177 -682 -1,215 -1,785 -4,163 -818 1.58%
NP 13,741 4,289 4,892 621 -2,090 3,957 6,959 11.99%
-
NP to SH 12,727 3,989 4,500 128 -2,411 3,547 7,055 10.32%
-
Tax Rate 6.14% 49.34% 12.24% 66.18% - 51.27% 10.52% -
Total Cost 104,927 93,341 84,053 68,779 61,669 66,778 58,924 10.08%
-
Net Worth 513,274 497,220 421,421 407,142 441,842 419,201 418,324 3.46%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 4,207 4,213 - - - - - -
Div Payout % 33.06% 105.63% - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 513,274 497,220 421,421 407,142 441,842 419,201 418,324 3.46%
NOSH 155,616 140,457 140,473 135,714 140,714 139,733 139,441 1.84%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.58% 4.39% 5.50% 0.89% -3.51% 5.59% 10.56% -
ROE 2.48% 0.80% 1.07% 0.03% -0.55% 0.85% 1.69% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 84.62 69.51 63.32 51.14 42.34 50.62 47.25 10.18%
EPS 9.07 2.84 3.21 0.09 -1.72 2.54 5.05 10.24%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.66 3.54 3.00 3.00 3.14 3.00 3.00 3.36%
Adjusted Per Share Value based on latest NOSH - 135,714
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 76.26 62.74 57.16 44.60 38.29 45.45 42.34 10.29%
EPS 8.18 2.56 2.89 0.08 -1.55 2.28 4.53 10.34%
DPS 2.70 2.71 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2983 3.1952 2.7081 2.6163 2.8393 2.6938 2.6882 3.46%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.83 2.28 1.18 1.26 1.25 1.26 1.34 -
P/RPS 2.16 3.28 1.86 2.46 2.95 2.49 2.84 -4.45%
P/EPS 20.16 80.28 36.84 1,335.94 -72.95 49.64 26.48 -4.43%
EY 4.96 1.25 2.71 0.07 -1.37 2.01 3.78 4.62%
DY 1.64 1.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.64 0.39 0.42 0.40 0.42 0.45 1.76%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 25/02/16 27/02/15 26/02/14 22/02/13 29/02/12 22/02/11 -
Price 1.91 2.19 1.32 1.22 1.25 1.31 1.30 -
P/RPS 2.26 3.15 2.08 2.39 2.95 2.59 2.75 -3.21%
P/EPS 21.05 77.11 41.21 1,293.53 -72.95 51.61 25.69 -3.26%
EY 4.75 1.30 2.43 0.08 -1.37 1.94 3.89 3.38%
DY 1.57 1.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.62 0.44 0.41 0.40 0.44 0.43 3.21%

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