[KIMHIN] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -377.42%
YoY- -2196.55%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 275,600 261,055 255,540 249,048 222,532 246,559 249,306 6.91%
PBT 22,452 5,519 4,910 -6,350 1,944 7,410 10,286 68.34%
Tax -5,692 -4,235 -4,026 -3,764 -4,296 -4,973 -4,250 21.52%
NP 16,760 1,284 884 -10,114 -2,352 2,437 6,036 97.67%
-
NP to SH 15,504 24 -138 -10,656 -2,232 1,725 5,514 99.33%
-
Tax Rate 25.35% 76.73% 82.00% - 220.99% 67.11% 41.32% -
Total Cost 258,840 259,771 254,656 259,162 224,884 244,122 243,270 4.22%
-
Net Worth 443,773 282,600 465,026 436,054 438,030 438,486 443,042 0.11%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 2,700 5,942 - - 6,982 9,346 -
Div Payout % - 11,250.00% 0.00% - - 404.77% 169.49% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 443,773 282,600 465,026 436,054 438,030 438,486 443,042 0.11%
NOSH 140,434 90,000 148,570 140,210 139,499 139,645 140,203 0.10%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.08% 0.49% 0.35% -4.06% -1.06% 0.99% 2.42% -
ROE 3.49% 0.01% -0.03% -2.44% -0.51% 0.39% 1.24% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 196.25 290.06 172.00 177.62 159.52 176.56 177.82 6.80%
EPS 11.04 0.02 -0.09 -7.60 -1.60 1.23 3.93 99.21%
DPS 0.00 3.00 4.00 0.00 0.00 5.00 6.67 -
NAPS 3.16 3.14 3.13 3.11 3.14 3.14 3.16 0.00%
Adjusted Per Share Value based on latest NOSH - 140,294
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 177.10 167.76 164.21 160.04 143.00 158.44 160.21 6.91%
EPS 9.96 0.02 -0.09 -6.85 -1.43 1.11 3.54 99.42%
DPS 0.00 1.74 3.82 0.00 0.00 4.49 6.01 -
NAPS 2.8517 1.816 2.9883 2.8021 2.8148 2.8177 2.847 0.11%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.20 1.26 1.26 1.23 1.22 1.25 1.25 -
P/RPS 0.61 0.43 0.73 0.69 0.76 0.71 0.70 -8.77%
P/EPS 10.87 4,725.00 -1,350.00 -16.18 -76.25 101.19 31.78 -51.12%
EY 9.20 0.02 -0.07 -6.18 -1.31 0.99 3.15 104.45%
DY 0.00 2.38 3.17 0.00 0.00 4.00 5.33 -
P/NAPS 0.38 0.40 0.40 0.40 0.39 0.40 0.40 -3.36%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 26/02/14 20/11/13 21/08/13 22/05/13 22/02/13 22/11/12 -
Price 1.25 1.22 1.25 1.25 1.29 1.25 1.25 -
P/RPS 0.64 0.42 0.73 0.70 0.81 0.71 0.70 -5.80%
P/EPS 11.32 4,575.00 -1,339.29 -16.45 -80.63 101.19 31.78 -49.78%
EY 8.83 0.02 -0.07 -6.08 -1.24 0.99 3.15 98.93%
DY 0.00 2.46 3.20 0.00 0.00 4.00 5.33 -
P/NAPS 0.40 0.39 0.40 0.40 0.41 0.40 0.40 0.00%

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