[KIMHIN] QoQ Cumulative 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- 383.05%
YoY- 451.41%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 88,406 313,372 224,427 146,902 68,900 261,055 191,655 -40.32%
PBT 13,094 29,535 23,961 20,246 5,613 5,519 3,683 133.12%
Tax -1,960 -3,698 -3,016 -589 -1,423 -4,235 -3,020 -25.05%
NP 11,134 25,837 20,945 19,657 4,190 1,284 663 556.90%
-
NP to SH 11,017 23,889 19,389 18,723 3,876 24 -104 -
-
Tax Rate 14.97% 12.52% 12.59% 2.91% 25.35% 76.73% 82.00% -
Total Cost 77,272 287,535 203,482 127,245 64,710 259,771 190,992 -45.32%
-
Net Worth 470,955 457,232 452,830 457,205 443,773 282,600 465,028 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 4,204 8,415 42 - - 2,700 4,457 -3.82%
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 470,955 457,232 452,830 457,205 443,773 282,600 465,028 0.84%
NOSH 140,165 140,255 140,195 140,247 140,434 90,000 148,571 -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 2.34% 5.22% 4.28% 4.10% 0.87% 0.01% -0.02% -
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 63.07 223.43 160.08 104.75 49.06 290.06 129.00 -37.96%
EPS 7.86 17.03 13.83 13.35 2.76 0.02 -0.07 -
DPS 3.00 6.00 0.03 0.00 0.00 3.00 3.00 0.00%
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 56.81 201.38 144.22 94.40 44.28 167.76 123.16 -40.32%
EPS 7.08 15.35 12.46 12.03 2.49 0.02 -0.07 -
DPS 2.70 5.41 0.03 0.00 0.00 1.74 2.86 -3.76%
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 2.54 0.53 1.11 1.16 2.45 0.43 0.98 88.79%
P/EPS 20.36 6.93 12.87 9.06 43.48 4,725.00 -1,800.00 -
EY 4.91 14.43 7.77 11.03 2.30 0.02 -0.06 -
DY 1.87 5.08 0.02 0.00 0.00 2.38 2.38 -14.86%
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 2.31 0.59 0.87 1.28 2.55 0.42 0.97 78.42%
P/EPS 18.58 7.75 10.05 10.04 45.29 4,575.00 -1,785.71 -
EY 5.38 12.90 9.95 9.96 2.21 0.02 -0.06 -
DY 2.05 4.55 0.02 0.00 0.00 2.46 2.40 -9.98%
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