[KIMHIN] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -30.96%
YoY- 18743.36%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 355,762 353,624 313,372 299,236 293,804 275,600 261,055 22.98%
PBT 50,130 52,376 29,535 31,948 40,492 22,452 5,519 337.09%
Tax -6,640 -7,840 -3,698 -4,021 -1,178 -5,692 -4,235 35.07%
NP 43,490 44,536 25,837 27,926 39,314 16,760 1,284 953.62%
-
NP to SH 42,182 44,068 23,889 25,852 37,446 15,504 24 14664.55%
-
Tax Rate 13.25% 14.97% 12.52% 12.59% 2.91% 25.35% 76.73% -
Total Cost 312,272 309,088 287,535 271,309 254,490 258,840 259,771 13.09%
-
Net Worth 482,400 470,955 457,232 452,830 457,205 443,773 282,600 42.97%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 8,413 16,819 8,415 56 - - 2,700 113.77%
Div Payout % 19.95% 38.17% 35.23% 0.22% - - 11,250.00% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 482,400 470,955 457,232 452,830 457,205 443,773 282,600 42.97%
NOSH 140,232 140,165 140,255 140,195 140,247 140,434 90,000 34.51%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.22% 12.59% 8.24% 9.33% 13.38% 6.08% 0.49% -
ROE 8.74% 9.36% 5.22% 5.71% 8.19% 3.49% 0.01% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 253.69 252.29 223.43 213.44 209.49 196.25 290.06 -8.56%
EPS 30.08 31.44 17.03 18.44 26.70 11.04 0.02 13204.06%
DPS 6.00 12.00 6.00 0.04 0.00 0.00 3.00 58.94%
NAPS 3.44 3.36 3.26 3.23 3.26 3.16 3.14 6.28%
Adjusted Per Share Value based on latest NOSH - 138,750
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 228.62 227.24 201.38 192.29 188.80 177.10 167.76 22.98%
EPS 27.11 28.32 15.35 16.61 24.06 9.96 0.02 12310.88%
DPS 5.41 10.81 5.41 0.04 0.00 0.00 1.74 113.46%
NAPS 3.0999 3.0264 2.9382 2.9099 2.938 2.8517 1.816 42.97%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.84 1.60 1.18 1.78 1.21 1.20 1.26 -
P/RPS 0.73 0.63 0.53 0.83 0.58 0.61 0.43 42.44%
P/EPS 6.12 5.09 6.93 9.65 4.53 10.87 4,725.00 -98.82%
EY 16.35 19.65 14.43 10.36 22.07 9.20 0.02 8751.00%
DY 3.26 7.50 5.08 0.02 0.00 0.00 2.38 23.40%
P/NAPS 0.53 0.48 0.36 0.55 0.37 0.38 0.40 20.69%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 27/02/15 26/11/14 29/08/14 23/05/14 26/02/14 -
Price 1.65 1.46 1.32 1.39 1.34 1.25 1.22 -
P/RPS 0.65 0.58 0.59 0.65 0.64 0.64 0.42 33.90%
P/EPS 5.49 4.64 7.75 7.54 5.02 11.32 4,575.00 -98.88%
EY 18.23 21.53 12.90 13.27 19.93 8.83 0.02 9419.01%
DY 3.64 8.22 4.55 0.03 0.00 0.00 2.46 29.94%
P/NAPS 0.48 0.43 0.40 0.43 0.41 0.40 0.39 14.89%

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