[KIMHIN] YoY 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- -58.14%
YoY- -11.36%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 100,347 107,788 118,668 97,630 88,945 69,400 59,579 9.07%
PBT -41,544 3,484 14,640 8,466 5,574 1,836 -305 126.74%
Tax 2,689 -3,990 -899 -4,177 -682 -1,215 -1,785 -
NP -38,855 -506 13,741 4,289 4,892 621 -2,090 62.72%
-
NP to SH -39,156 -800 12,727 3,989 4,500 128 -2,411 59.10%
-
Tax Rate - 114.52% 6.14% 49.34% 12.24% 66.18% - -
Total Cost 139,202 108,294 104,927 93,341 84,053 68,779 61,669 14.52%
-
Net Worth 444,557 511,872 513,274 497,220 421,421 407,142 441,842 0.10%
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 4,213 - - - -
Div Payout % - - 33.06% 105.63% - - - -
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 444,557 511,872 513,274 497,220 421,421 407,142 441,842 0.10%
NOSH 155,616 155,616 155,616 140,457 140,473 135,714 140,714 1.69%
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 -38.72% -0.47% 11.58% 4.39% 5.50% 0.89% -3.51% -
ROE -8.81% -0.16% 2.48% 0.80% 1.07% 0.03% -0.55% -
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 71.55 76.86 84.62 69.51 63.32 51.14 42.34 9.13%
EPS -27.92 -0.57 9.07 2.84 3.21 0.09 -1.72 59.08%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 3.17 3.65 3.66 3.54 3.00 3.00 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 71.66 76.97 84.74 69.72 63.52 49.56 42.55 9.07%
EPS -27.96 -0.57 9.09 2.85 3.21 0.09 -1.72 59.12%
DPS 0.00 0.00 3.00 3.01 0.00 0.00 0.00 -
NAPS 3.1746 3.6553 3.6653 3.5506 3.0094 2.9074 3.1552 0.10%
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 1.73 1.85 2.16 3.28 1.86 2.46 2.95 -8.50%
P/EPS -4.44 -248.92 20.16 80.28 36.84 1,335.94 -72.95 -37.26%
EY -22.52 -0.40 4.96 1.25 2.71 0.07 -1.37 59.42%
DY 0.00 0.00 1.64 1.32 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.50 0.64 0.39 0.42 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 1.75 2.03 2.26 3.15 2.08 2.39 2.95 -8.33%
P/EPS -4.48 -273.47 21.05 77.11 41.21 1,293.53 -72.95 -37.17%
EY -22.34 -0.37 4.75 1.30 2.43 0.08 -1.37 59.20%
DY 0.00 0.00 1.57 1.37 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.52 0.62 0.44 0.41 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