[KIMHIN] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 83.85%
YoY- -53.21%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 358,643 293,827 251,234 257,441 262,557 242,047 241,823 6.78%
PBT 43,081 25,797 3,378 15,835 20,692 16,983 19,234 14.37%
Tax -6,499 -4,231 -4,805 -7,351 -3,717 -5,820 -4,773 5.27%
NP 36,582 21,566 -1,427 8,484 16,975 11,163 14,461 16.72%
-
NP to SH 35,120 19,517 -2,515 7,683 16,419 10,515 14,053 16.48%
-
Tax Rate 15.09% 16.40% 142.24% 46.42% 17.96% 34.27% 24.82% -
Total Cost 322,061 272,261 252,661 248,957 245,582 230,884 227,362 5.97%
-
Net Worth 496,799 448,162 438,367 443,822 441,754 429,794 429,856 2.44%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 4,162 42 7,022 6,967 6,977 4,186 -
Div Payout % - 21.33% 0.00% 91.40% 42.44% 66.35% 29.79% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 496,799 448,162 438,367 443,822 441,754 429,794 429,856 2.44%
NOSH 140,338 138,750 140,053 140,450 139,354 139,543 139,563 0.09%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.20% 7.34% -0.57% 3.30% 6.47% 4.61% 5.98% -
ROE 7.07% 4.35% -0.57% 1.73% 3.72% 2.45% 3.27% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 255.56 211.77 179.38 183.30 188.41 173.46 173.27 6.68%
EPS 25.03 14.07 -1.80 5.47 11.78 7.54 10.07 16.37%
DPS 0.00 3.00 0.03 5.00 5.00 5.00 3.00 -
NAPS 3.54 3.23 3.13 3.16 3.17 3.08 3.08 2.34%
Adjusted Per Share Value based on latest NOSH - 140,450
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 256.11 209.82 179.41 183.84 187.49 172.85 172.69 6.78%
EPS 25.08 13.94 -1.80 5.49 11.72 7.51 10.04 16.47%
DPS 0.00 2.97 0.03 5.01 4.98 4.98 2.99 -
NAPS 3.5476 3.2003 3.1304 3.1693 3.1546 3.0692 3.0696 2.44%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.93 1.78 1.26 1.25 1.25 1.26 1.13 -
P/RPS 0.76 0.84 0.70 0.68 0.66 0.73 0.65 2.63%
P/EPS 7.71 12.65 -70.17 22.85 10.61 16.72 11.22 -6.05%
EY 12.97 7.90 -1.43 4.38 9.43 5.98 8.91 6.45%
DY 0.00 1.69 0.02 4.00 4.00 3.97 2.65 -
P/NAPS 0.55 0.55 0.40 0.40 0.39 0.41 0.37 6.82%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 20/11/13 22/11/12 17/11/11 18/11/10 18/11/09 -
Price 2.38 1.39 1.25 1.25 1.24 1.30 1.11 -
P/RPS 0.93 0.66 0.70 0.68 0.66 0.75 0.64 6.42%
P/EPS 9.51 9.88 -69.61 22.85 10.52 17.25 11.02 -2.42%
EY 10.51 10.12 -1.44 4.38 9.50 5.80 9.07 2.48%
DY 0.00 2.16 0.02 4.00 4.03 3.85 2.70 -
P/NAPS 0.67 0.43 0.40 0.40 0.39 0.42 0.36 10.90%

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