[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
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 418,706 372,977 344,351 283,433 245,854 263,061 248,796 9.05%
PBT 38,842 28,805 34,354 28,940 2,147 12,752 24,087 8.28%
Tax -7,132 -10,797 -6,429 -2,942 -4,803 -7,387 -4,621 7.49%
NP 31,710 18,008 27,925 25,998 -2,656 5,365 19,466 8.46%
-
NP to SH 29,124 16,806 26,257 24,075 -3,371 4,179 19,225 7.16%
-
Tax Rate 18.36% 37.48% 18.71% 10.17% 223.71% 57.93% 19.18% -
Total Cost 386,996 354,969 316,426 257,435 248,510 257,696 229,330 9.10%
-
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 4,207 8,427 4,162 42 7,022 6,967 6,977 -8.07%
Div Payout % 14.45% 50.15% 15.85% 0.17% 0.00% 166.73% 36.29% -
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 7.57% 4.83% 8.11% 9.17% -1.08% 2.04% 7.82% -
ROE 5.66% 3.42% 5.44% 5.27% -0.77% 0.94% 4.31% -
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 298.57 265.46 245.43 202.17 175.24 188.06 178.31 8.96%
EPS 20.77 11.96 18.71 17.17 -2.40 2.99 13.78 7.07%
DPS 3.00 6.00 3.00 0.03 5.00 5.00 5.00 -8.15%
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 299.00 266.34 245.90 202.40 175.56 187.85 177.66 9.05%
EPS 20.80 12.00 18.75 17.19 -2.41 2.98 13.73 7.16%
DPS 3.00 6.02 2.97 0.03 5.01 4.98 4.98 -8.09%
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 0.66 0.64 0.75 0.60 0.70 0.67 0.73 -1.66%
P/EPS 9.49 14.21 9.83 7.05 -51.19 42.17 9.51 -0.03%
EY 10.54 7.04 10.17 14.19 -1.95 2.37 10.52 0.03%
DY 1.52 3.53 1.63 0.02 4.07 3.97 3.82 -14.22%
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 0.63 0.67 0.67 0.66 0.71 0.67 0.71 -1.97%
P/EPS 9.00 14.96 8.82 7.80 -52.02 42.17 9.14 -0.25%
EY 11.11 6.68 11.34 12.82 -1.92 2.37 10.94 0.25%
DY 1.60 3.35 1.82 0.02 4.00 3.97 3.97 -14.04%
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