[KIMHIN] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 25.39%
YoY- -132.73%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 382,389 358,643 293,827 251,234 257,441 262,557 242,047 7.91%
PBT 33,491 43,081 25,797 3,378 15,835 20,692 16,983 11.97%
Tax -11,140 -6,499 -4,231 -4,805 -7,351 -3,717 -5,820 11.41%
NP 22,351 36,582 21,566 -1,427 8,484 16,975 11,163 12.25%
-
NP to SH 20,930 35,120 19,517 -2,515 7,683 16,419 10,515 12.14%
-
Tax Rate 33.26% 15.09% 16.40% 142.24% 46.42% 17.96% 34.27% -
Total Cost 360,038 322,061 272,261 252,661 248,957 245,582 230,884 7.67%
-
Net Worth 502,055 496,799 448,162 438,367 443,822 441,754 429,794 2.62%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 12,634 - 4,162 42 7,022 6,967 6,977 10.39%
Div Payout % 60.37% - 21.33% 0.00% 91.40% 42.44% 66.35% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 502,055 496,799 448,162 438,367 443,822 441,754 429,794 2.62%
NOSH 140,239 140,338 138,750 140,053 140,450 139,354 139,543 0.08%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.85% 10.20% 7.34% -0.57% 3.30% 6.47% 4.61% -
ROE 4.17% 7.07% 4.35% -0.57% 1.73% 3.72% 2.45% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 272.67 255.56 211.77 179.38 183.30 188.41 173.46 7.82%
EPS 14.92 25.03 14.07 -1.80 5.47 11.78 7.54 12.03%
DPS 9.00 0.00 3.00 0.03 5.00 5.00 5.00 10.28%
NAPS 3.58 3.54 3.23 3.13 3.16 3.17 3.08 2.53%
Adjusted Per Share Value based on latest NOSH - 140,053
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 245.73 230.47 188.82 161.44 165.43 168.72 155.54 7.91%
EPS 13.45 22.57 12.54 -1.62 4.94 10.55 6.76 12.13%
DPS 8.12 0.00 2.67 0.03 4.51 4.48 4.48 10.40%
NAPS 3.2262 3.1925 2.8799 2.817 2.852 2.8387 2.7619 2.62%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.64 1.93 1.78 1.26 1.25 1.25 1.26 -
P/RPS 0.60 0.76 0.84 0.70 0.68 0.66 0.73 -3.21%
P/EPS 10.99 7.71 12.65 -70.17 22.85 10.61 16.72 -6.74%
EY 9.10 12.97 7.90 -1.43 4.38 9.43 5.98 7.24%
DY 5.49 0.00 1.69 0.02 4.00 4.00 3.97 5.54%
P/NAPS 0.46 0.55 0.55 0.40 0.40 0.39 0.41 1.93%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 25/11/15 26/11/14 20/11/13 22/11/12 17/11/11 18/11/10 -
Price 1.56 2.38 1.39 1.25 1.25 1.24 1.30 -
P/RPS 0.57 0.93 0.66 0.70 0.68 0.66 0.75 -4.46%
P/EPS 10.45 9.51 9.88 -69.61 22.85 10.52 17.25 -8.00%
EY 9.57 10.51 10.12 -1.44 4.38 9.50 5.80 8.69%
DY 5.77 0.00 2.16 0.02 4.00 4.03 3.85 6.96%
P/NAPS 0.44 0.67 0.43 0.40 0.40 0.39 0.42 0.77%

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