[KIMHIN] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 3.72%
YoY- -8.11%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 332,878 274,322 243,185 268,210 249,556 244,947 248,407 4.99%
PBT 37,016 10,646 6,660 21,528 18,872 28,517 7,411 30.72%
Tax -4,235 -4,584 -5,672 -7,064 -3,995 -6,530 -3,493 3.26%
NP 32,781 6,062 988 14,464 14,877 21,987 3,918 42.45%
-
NP to SH 31,030 4,458 252 13,391 14,573 21,268 3,513 43.75%
-
Tax Rate 11.44% 43.06% 85.17% 32.81% 21.17% 22.90% 47.13% -
Total Cost 300,097 268,260 242,197 253,746 234,679 222,960 244,489 3.47%
-
Net Worth 470,955 443,773 438,030 442,249 440,612 425,329 418,967 1.96%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 4,162 42 7,022 6,967 6,977 4,186 7,002 -8.30%
Div Payout % 13.41% 0.94% 2,786.71% 52.03% 47.88% 19.69% 199.33% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 470,955 443,773 438,030 442,249 440,612 425,329 418,967 1.96%
NOSH 140,165 140,434 139,499 138,636 140,322 137,647 139,191 0.11%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 9.85% 2.21% 0.41% 5.39% 5.96% 8.98% 1.58% -
ROE 6.59% 1.00% 0.06% 3.03% 3.31% 5.00% 0.84% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 237.49 195.34 174.33 193.46 177.84 177.95 178.46 4.87%
EPS 22.14 3.17 0.18 9.66 10.39 15.45 2.52 43.62%
DPS 3.00 0.03 5.00 5.00 5.00 3.00 5.00 -8.15%
NAPS 3.36 3.16 3.14 3.19 3.14 3.09 3.01 1.84%
Adjusted Per Share Value based on latest NOSH - 138,636
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 213.91 176.28 156.27 172.35 160.37 157.40 159.63 4.99%
EPS 19.94 2.86 0.16 8.61 9.36 13.67 2.26 43.72%
DPS 2.67 0.03 4.51 4.48 4.48 2.69 4.50 -8.32%
NAPS 3.0264 2.8517 2.8148 2.8419 2.8314 2.7332 2.6923 1.96%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.60 1.20 1.22 1.27 1.33 1.25 0.85 -
P/RPS 0.67 0.61 0.70 0.66 0.75 0.70 0.48 5.71%
P/EPS 7.23 37.80 675.36 13.15 12.81 8.09 33.68 -22.61%
EY 13.84 2.65 0.15 7.61 7.81 12.36 2.97 29.22%
DY 1.87 0.02 4.10 3.94 3.76 2.40 5.88 -17.37%
P/NAPS 0.48 0.38 0.39 0.40 0.42 0.40 0.28 9.39%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 23/05/14 22/05/13 24/05/12 25/05/11 24/05/10 26/05/09 -
Price 1.46 1.25 1.29 1.26 1.32 1.23 0.90 -
P/RPS 0.61 0.64 0.74 0.65 0.74 0.69 0.50 3.36%
P/EPS 6.59 39.38 714.11 13.04 12.71 7.96 35.66 -24.51%
EY 15.16 2.54 0.14 7.67 7.87 12.56 2.80 32.49%
DY 2.05 0.02 3.88 3.97 3.79 2.44 5.56 -15.31%
P/NAPS 0.43 0.40 0.41 0.39 0.42 0.40 0.30 6.18%

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