[KIMHIN] YoY TTM 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- 440.04%

YoY- 814.18%

Quarter Report

KHIB Qtrly Report (Q2) 2014.doc

Latest QR

Upcoming QR

KIMHIN's Result

KIMHIN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	418,706	372,977	344,351	283,433	245,854	263,061	248,796	9.05%
YoY %	12.26%	8.31%	21.49%	15.29%	-6.54%	5.73%	-	-
Horiz. %	168.29%	149.91%	138.41%	113.92%	98.82%	105.73%	100.00%	-
PBT	38,842	28,805	34,354	28,940	2,147	12,752	24,087	8.28%
YoY %	34.84%	-16.15%	18.71%	1,247.93%	-83.16%	-47.06%	-	-
Horiz. %	161.26%	119.59%	142.62%	120.15%	8.91%	52.94%	100.00%	-
Tax	-7,132	-10,797	-6,429	-2,942	-4,803	-7,387	-4,621	7.49%
YoY %	33.94%	-67.94%	-118.52%	38.75%	34.98%	-59.86%	-	-
Horiz. %	154.34%	233.65%	139.13%	63.67%	103.94%	159.86%	100.00%	-
NP	31,710	18,008	27,925	25,998	-2,656	5,365	19,466	8.46%
YoY %	76.09%	-35.51%	7.41%	1,078.84%	-149.51%	-72.44%	-	-
Horiz. %	162.90%	92.51%	143.46%	133.56%	-13.64%	27.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,124	16,806	26,257	24,075	-3,371	4,179	19,225	7.16%
YoY %	73.30%	-35.99%	9.06%	814.18%	-180.67%	-78.26%	-	-
Horiz. %	151.49%	87.42%	136.58%	125.23%	-17.53%	21.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.36%	37.48%	18.71%	10.17%	223.71%	57.93%	19.18%	-
YoY %	-51.01%	100.32%	83.97%	-95.45%	286.17%	202.03%	-	-
Horiz. %	95.72%	195.41%	97.55%	53.02%	1,166.37%	302.03%	100.00%	-
Total Cost	386,996	354,969	316,426	257,435	248,510	257,696	229,330	9.10%
YoY %	9.02%	12.18%	22.91%	3.59%	-3.56%	12.37%	-	-
Horiz. %	168.75%	154.79%	137.98%	112.26%	108.36%	112.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	514,677	491,750	482,654	457,046	436,314	444,812	446,505	2.39%
YoY %	4.66%	1.88%	5.60%	4.75%	-1.91%	-0.38%	-	-
Horiz. %	115.27%	110.13%	108.10%	102.36%	97.72%	99.62%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	4,207	8,427	4,162	42	7,022	6,967	6,977	-8.07%
YoY %	-50.08%	102.47%	9,809.52%	-99.40%	0.79%	-0.14%	-	-
Horiz. %	60.30%	120.78%	59.65%	0.60%	100.64%	99.86%	100.00%	-
Div Payout %	14.45%	50.15%	15.85%	0.17%	0.00%	166.73%	36.29%	-
YoY %	-71.19%	216.40%	9,223.53%	0.00%	0.00%	359.44%	-	-
Horiz. %	39.82%	138.19%	43.68%	0.47%	0.00%	459.44%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	514,677	491,750	482,654	457,046	436,314	444,812	446,505	2.39%
YoY %	4.66%	1.88%	5.60%	4.75%	-1.91%	-0.38%	-	-
Horiz. %	115.27%	110.13%	108.10%	102.36%	97.72%	99.62%	100.00%	-
NOSH	155,616	140,500	140,306	140,198	140,294	139,878	139,532	1.83%
YoY %	10.76%	0.14%	0.08%	-0.07%	0.30%	0.25%	-	-
Horiz. %	111.53%	100.69%	100.55%	100.48%	100.55%	100.25%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	7.57%	4.83%	8.11%	9.17%	-1.08%	2.04%	7.82%	-
YoY %	56.73%	-40.44%	-11.56%	949.07%	-152.94%	-73.91%	-	-
Horiz. %	96.80%	61.76%	103.71%	117.26%	-13.81%	26.09%	100.00%	-
ROE	5.66%	3.42%	5.44%	5.27%	-0.77%	0.94%	4.31%	-
YoY %	65.50%	-37.13%	3.23%	784.42%	-181.91%	-78.19%	-	-
Horiz. %	131.32%	79.35%	126.22%	122.27%	-17.87%	21.81%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	298.57	265.46	245.43	202.17	175.24	188.06	178.31	8.96%
YoY %	12.47%	8.16%	21.40%	15.37%	-6.82%	5.47%	-	-
Horiz. %	167.44%	148.88%	137.64%	113.38%	98.28%	105.47%	100.00%	-
EPS	20.77	11.96	18.71	17.17	-2.40	2.99	13.78	7.07%
YoY %	73.66%	-36.08%	8.97%	815.42%	-180.27%	-78.30%	-	-
Horiz. %	150.73%	86.79%	135.78%	124.60%	-17.42%	21.70%	100.00%	-
DPS	3.00	6.00	3.00	0.03	5.00	5.00	5.00	-8.15%
YoY %	-50.00%	100.00%	9,900.00%	-99.40%	0.00%	0.00%	-	-
Horiz. %	60.00%	120.00%	60.00%	0.60%	100.00%	100.00%	100.00%	-
NAPS	3.67	3.50	3.44	3.26	3.11	3.18	3.20	2.30%
YoY %	4.86%	1.74%	5.52%	4.82%	-2.20%	-0.62%	-	-
Horiz. %	114.69%	109.38%	107.50%	101.87%	97.19%	99.38%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 140,198
RPS	269.06	239.68	221.28	182.14	157.99	169.04	159.88	9.05%
YoY %	12.26%	8.32%	21.49%	15.29%	-6.54%	5.73%	-	-
Horiz. %	168.29%	149.91%	138.40%	113.92%	98.82%	105.73%	100.00%	-
EPS	18.72	10.80	16.87	15.47	-2.17	2.69	12.35	7.17%
YoY %	73.33%	-35.98%	9.05%	812.90%	-180.67%	-78.22%	-	-
Horiz. %	151.58%	87.45%	136.60%	125.26%	-17.57%	21.78%	100.00%	-
DPS	2.70	5.42	2.67	0.03	4.51	4.48	4.48	-8.08%
YoY %	-50.18%	103.00%	8,800.00%	-99.33%	0.67%	0.00%	-	-
Horiz. %	60.27%	120.98%	59.60%	0.67%	100.67%	100.00%	100.00%	-
NAPS	3.3074	3.16	3.1016	2.937	2.8038	2.8584	2.8693	2.39%
YoY %	4.66%	1.88%	5.60%	4.75%	-1.91%	-0.38%	-	-
Horiz. %	115.27%	110.13%	108.10%	102.36%	97.72%	99.62%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
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	0.66	0.64	0.75	0.60	0.70	0.67	0.73	-1.66%
YoY %	3.12%	-14.67%	25.00%	-14.29%	4.48%	-8.22%	-	-
Horiz. %	90.41%	87.67%	102.74%	82.19%	95.89%	91.78%	100.00%	-
P/EPS	9.49	14.21	9.83	7.05	-51.19	42.17	9.51	-0.03%
YoY %	-33.22%	44.56%	39.43%	113.77%	-221.39%	343.43%	-	-
Horiz. %	99.79%	149.42%	103.36%	74.13%	-538.28%	443.43%	100.00%	-
EY	10.54	7.04	10.17	14.19	-1.95	2.37	10.52	0.03%
YoY %	49.72%	-30.78%	-28.33%	827.69%	-182.28%	-77.47%	-	-
Horiz. %	100.19%	66.92%	96.67%	134.89%	-18.54%	22.53%	100.00%	-
DY	1.52	3.53	1.63	0.02	4.07	3.97	3.82	-14.22%
YoY %	-56.94%	116.56%	8,050.00%	-99.51%	2.52%	3.93%	-	-
Horiz. %	39.79%	92.41%	42.67%	0.52%	106.54%	103.93%	100.00%	-
P/NAPS	0.54	0.49	0.53	0.37	0.40	0.40	0.41	4.69%
YoY %	10.20%	-7.55%	43.24%	-7.50%	0.00%	-2.44%	-	-
Horiz. %	131.71%	119.51%	129.27%	90.24%	97.56%	97.56%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
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	0.63	0.67	0.67	0.66	0.71	0.67	0.71	-1.97%
YoY %	-5.97%	0.00%	1.52%	-7.04%	5.97%	-5.63%	-	-
Horiz. %	88.73%	94.37%	94.37%	92.96%	100.00%	94.37%	100.00%	-
P/EPS	9.00	14.96	8.82	7.80	-52.02	42.17	9.14	-0.25%
YoY %	-39.84%	69.61%	13.08%	114.99%	-223.36%	361.38%	-	-
Horiz. %	98.47%	163.68%	96.50%	85.34%	-569.15%	461.38%	100.00%	-
EY	11.11	6.68	11.34	12.82	-1.92	2.37	10.94	0.25%
YoY %	66.32%	-41.09%	-11.54%	767.71%	-181.01%	-78.34%	-	-
Horiz. %	101.55%	61.06%	103.66%	117.18%	-17.55%	21.66%	100.00%	-
DY	1.60	3.35	1.82	0.02	4.00	3.97	3.97	-14.04%
YoY %	-52.24%	84.07%	9,000.00%	-99.50%	0.76%	0.00%	-	-
Horiz. %	40.30%	84.38%	45.84%	0.50%	100.76%	100.00%	100.00%	-
P/NAPS	0.51	0.51	0.48	0.41	0.40	0.40	0.39	4.56%
YoY %	0.00%	6.25%	17.07%	2.50%	0.00%	2.56%	-	-
Horiz. %	130.77%	130.77%	123.08%	105.13%	102.56%	102.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos