[KIMHIN] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -34.04%
YoY- -26.96%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 387,768 424,902 411,697 365,462 332,878 274,322 243,185 8.08%
PBT -55,554 11,097 42,794 32,880 37,016 10,646 6,660 -
Tax -6,196 -9,604 -8,007 -9,037 -4,235 -4,584 -5,672 1.48%
NP -61,750 1,493 34,787 23,843 32,781 6,062 988 -
-
NP to SH -62,680 240 32,410 22,665 31,030 4,458 252 -
-
Tax Rate - 86.55% 18.71% 27.48% 11.44% 43.06% 85.17% -
Total Cost 449,518 423,409 376,910 341,619 300,097 268,260 242,197 10.85%
-
Net Worth 431,936 502,055 516,079 494,416 470,955 443,773 438,030 -0.23%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - 4,207 8,414 8,427 4,162 42 7,022 -
Div Payout % - 1,752.99% 25.96% 37.18% 13.41% 0.94% 2,786.71% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 431,936 502,055 516,079 494,416 470,955 443,773 438,030 -0.23%
NOSH 155,616 155,616 140,239 141,666 140,165 140,434 139,499 1.83%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -15.92% 0.35% 8.45% 6.52% 9.85% 2.21% 0.41% -
ROE -14.51% 0.05% 6.28% 4.58% 6.59% 1.00% 0.06% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 276.51 302.98 293.57 257.97 237.49 195.34 174.33 7.98%
EPS -44.70 0.17 23.11 16.00 22.14 3.17 0.18 -
DPS 0.00 3.00 6.00 6.00 3.00 0.03 5.00 -
NAPS 3.08 3.58 3.68 3.49 3.36 3.16 3.14 -0.32%
Adjusted Per Share Value based on latest NOSH - 141,666
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 249.18 273.05 264.56 234.85 213.91 176.28 156.27 8.08%
EPS -40.28 0.15 20.83 14.56 19.94 2.86 0.16 -
DPS 0.00 2.70 5.41 5.42 2.67 0.03 4.51 -
NAPS 2.7757 3.2262 3.3164 3.1772 3.0264 2.8517 2.8148 -0.23%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.16 1.47 2.25 2.01 1.60 1.20 1.22 -
P/RPS 0.42 0.49 0.77 0.78 0.67 0.61 0.70 -8.15%
P/EPS -2.60 858.96 9.74 12.56 7.23 37.80 675.36 -
EY -38.53 0.12 10.27 7.96 13.84 2.65 0.15 -
DY 0.00 2.04 2.67 2.99 1.87 0.02 4.10 -
P/NAPS 0.38 0.41 0.61 0.58 0.48 0.38 0.39 -0.43%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 28/05/18 25/05/17 26/05/16 27/05/15 23/05/14 22/05/13 -
Price 1.18 1.36 2.27 1.95 1.46 1.25 1.29 -
P/RPS 0.43 0.45 0.77 0.76 0.61 0.64 0.74 -8.64%
P/EPS -2.64 794.69 9.82 12.19 6.59 39.38 714.11 -
EY -37.88 0.13 10.18 8.20 15.16 2.54 0.14 -
DY 0.00 2.21 2.64 3.08 2.05 0.02 3.88 -
P/NAPS 0.38 0.38 0.62 0.56 0.43 0.40 0.41 -1.25%

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