[KIMHIN] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 141.52%
YoY- 451.41%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 353,624 313,372 299,236 293,804 275,600 261,055 255,540 24.20%
PBT 52,376 29,535 31,948 40,492 22,452 5,519 4,910 385.28%
Tax -7,840 -3,698 -4,021 -1,178 -5,692 -4,235 -4,026 56.00%
NP 44,536 25,837 27,926 39,314 16,760 1,284 884 1267.34%
-
NP to SH 44,068 23,889 25,852 37,446 15,504 24 -138 -
-
Tax Rate 14.97% 12.52% 12.59% 2.91% 25.35% 76.73% 82.00% -
Total Cost 309,088 287,535 271,309 254,490 258,840 259,771 254,656 13.79%
-
Net Worth 470,955 457,232 452,830 457,205 443,773 282,600 465,026 0.84%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 16,819 8,415 56 - - 2,700 5,942 100.22%
Div Payout % 38.17% 35.23% 0.22% - - 11,250.00% 0.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 470,955 457,232 452,830 457,205 443,773 282,600 465,026 0.84%
NOSH 140,165 140,255 140,195 140,247 140,434 90,000 148,570 -3.81%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.59% 8.24% 9.33% 13.38% 6.08% 0.49% 0.35% -
ROE 9.36% 5.22% 5.71% 8.19% 3.49% 0.01% -0.03% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 252.29 223.43 213.44 209.49 196.25 290.06 172.00 29.12%
EPS 31.44 17.03 18.44 26.70 11.04 0.02 -0.09 -
DPS 12.00 6.00 0.04 0.00 0.00 3.00 4.00 108.14%
NAPS 3.36 3.26 3.23 3.26 3.16 3.14 3.13 4.84%
Adjusted Per Share Value based on latest NOSH - 140,198
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 227.24 201.38 192.29 188.80 177.10 167.76 164.21 24.20%
EPS 28.32 15.35 16.61 24.06 9.96 0.02 -0.09 -
DPS 10.81 5.41 0.04 0.00 0.00 1.74 3.82 100.19%
NAPS 3.0264 2.9382 2.9099 2.938 2.8517 1.816 2.9883 0.84%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.60 1.18 1.78 1.21 1.20 1.26 1.26 -
P/RPS 0.63 0.53 0.83 0.58 0.61 0.43 0.73 -9.36%
P/EPS 5.09 6.93 9.65 4.53 10.87 4,725.00 -1,350.00 -
EY 19.65 14.43 10.36 22.07 9.20 0.02 -0.07 -
DY 7.50 5.08 0.02 0.00 0.00 2.38 3.17 77.64%
P/NAPS 0.48 0.36 0.55 0.37 0.38 0.40 0.40 12.93%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 26/11/14 29/08/14 23/05/14 26/02/14 20/11/13 -
Price 1.46 1.32 1.39 1.34 1.25 1.22 1.25 -
P/RPS 0.58 0.59 0.65 0.64 0.64 0.42 0.73 -14.22%
P/EPS 4.64 7.75 7.54 5.02 11.32 4,575.00 -1,339.29 -
EY 21.53 12.90 13.27 19.93 8.83 0.02 -0.07 -
DY 8.22 4.55 0.03 0.00 0.00 2.46 3.20 87.67%
P/NAPS 0.43 0.40 0.43 0.41 0.40 0.39 0.40 4.94%

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