[KIMHIN] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -75.73%
YoY- 366.91%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 420,861 417,430 397,464 379,240 403,314 379,528 366,834 9.56%
PBT 20,224 22,320 12,778 12,520 39,911 33,694 16,286 15.48%
Tax -11,253 -9,684 -6,486 -4,592 -7,841 -9,256 -8,204 23.38%
NP 8,971 12,636 6,292 7,928 32,070 24,438 8,082 7.18%
-
NP to SH 7,430 10,973 4,752 7,260 29,915 22,917 7,070 3.35%
-
Tax Rate 55.64% 43.39% 50.76% 36.68% 19.65% 27.47% 50.37% -
Total Cost 411,890 404,794 391,172 371,312 371,244 355,089 358,752 9.61%
-
Net Worth 511,872 517,481 514,677 516,079 513,274 502,055 490,972 2.81%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 4,207 5,609 - - 8,414 5,609 16,833 -60.22%
Div Payout % 56.62% 51.12% - - 28.13% 24.48% 238.10% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 511,872 517,481 514,677 516,079 513,274 502,055 490,972 2.81%
NOSH 155,616 155,616 155,616 155,616 155,616 155,616 140,277 7.14%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.13% 3.03% 1.58% 2.09% 7.95% 6.44% 2.20% -
ROE 1.45% 2.12% 0.92% 1.41% 5.83% 4.56% 1.44% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 300.10 297.66 283.42 270.42 287.59 270.63 261.51 9.58%
EPS 5.30 7.83 3.38 5.16 21.33 16.35 5.04 3.40%
DPS 3.00 4.00 0.00 0.00 6.00 4.00 12.00 -60.21%
NAPS 3.65 3.69 3.67 3.68 3.66 3.58 3.50 2.82%
Adjusted Per Share Value based on latest NOSH - 155,616
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 270.45 268.24 255.41 243.70 259.17 243.89 235.73 9.56%
EPS 4.77 7.05 3.05 4.67 19.22 14.73 4.54 3.34%
DPS 2.70 3.60 0.00 0.00 5.41 3.60 10.82 -60.26%
NAPS 3.2893 3.3254 3.3074 3.3164 3.2983 3.2262 3.155 2.81%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.42 1.71 1.97 2.25 1.83 1.64 1.70 -
P/RPS 0.47 0.57 0.70 0.83 0.64 0.61 0.65 -19.39%
P/EPS 26.80 21.85 58.14 43.46 8.58 10.04 33.73 -14.17%
EY 3.73 4.58 1.72 2.30 11.66 9.96 2.96 16.61%
DY 2.11 2.34 0.00 0.00 3.28 2.44 7.06 -55.20%
P/NAPS 0.39 0.46 0.54 0.61 0.50 0.46 0.49 -14.08%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 24/08/17 25/05/17 24/02/17 25/11/16 25/08/16 -
Price 1.56 1.44 1.87 2.27 1.91 1.56 1.79 -
P/RPS 0.52 0.48 0.66 0.84 0.66 0.58 0.68 -16.33%
P/EPS 29.44 18.40 55.19 43.85 8.95 9.55 35.52 -11.73%
EY 3.40 5.43 1.81 2.28 11.17 10.48 2.82 13.24%
DY 1.92 2.78 0.00 0.00 3.14 2.56 6.70 -56.43%
P/NAPS 0.43 0.39 0.51 0.62 0.52 0.44 0.51 -10.72%

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