[KIMHIN] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 619.85%
YoY- -83.24%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 94,810 403,314 284,646 183,417 86,427 367,328 269,698 -50.15%
PBT 3,130 39,911 25,271 8,143 247 45,973 37,507 -80.87%
Tax -1,148 -7,841 -6,942 -4,102 -982 -9,994 -5,817 -66.06%
NP 1,982 32,070 18,329 4,041 -735 35,979 31,690 -84.21%
-
NP to SH 1,815 29,915 17,188 3,535 -680 34,609 30,620 -84.77%
-
Tax Rate 36.68% 19.65% 27.47% 50.37% 397.57% 21.74% 15.51% -
Total Cost 92,828 371,244 266,317 179,376 87,162 331,349 238,008 -46.58%
-
Net Worth 516,079 513,274 502,055 490,972 494,416 496,417 496,540 2.60%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 8,414 4,207 8,416 - 4,206 8,415 -
Div Payout % - 28.13% 24.48% 238.10% - 12.16% 27.49% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 516,079 513,274 502,055 490,972 494,416 496,417 496,540 2.60%
NOSH 155,616 155,616 155,616 140,277 141,666 140,230 140,265 7.16%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 2.09% 7.95% 6.44% 2.20% -0.85% 9.79% 11.75% -
ROE 0.35% 5.83% 3.42% 0.72% -0.14% 6.97% 6.17% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 67.61 287.59 202.97 130.75 61.01 261.95 192.28 -50.15%
EPS 1.29 21.33 12.26 2.52 -0.48 24.68 21.83 -84.80%
DPS 0.00 6.00 3.00 6.00 0.00 3.00 6.00 -
NAPS 3.68 3.66 3.58 3.50 3.49 3.54 3.54 2.61%
Adjusted Per Share Value based on latest NOSH - 140,500
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 60.93 259.17 182.92 117.87 55.54 236.05 173.31 -50.15%
EPS 1.17 19.22 11.05 2.27 -0.44 22.24 19.68 -84.74%
DPS 0.00 5.41 2.70 5.41 0.00 2.70 5.41 -
NAPS 3.3164 3.2983 3.2262 3.155 3.1772 3.19 3.1908 2.60%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.25 1.83 1.64 1.70 2.01 2.28 1.93 -
P/RPS 3.33 0.64 0.81 1.30 3.29 0.87 1.00 122.83%
P/EPS 173.85 8.58 13.38 67.46 -418.75 9.24 8.84 627.26%
EY 0.58 11.66 7.47 1.48 -0.24 10.82 11.31 -86.17%
DY 0.00 3.28 1.83 3.53 0.00 1.32 3.11 -
P/NAPS 0.61 0.50 0.46 0.49 0.58 0.64 0.55 7.13%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 24/02/17 25/11/16 25/08/16 26/05/16 25/02/16 25/11/15 -
Price 2.27 1.91 1.56 1.79 1.95 2.19 2.38 -
P/RPS 3.36 0.66 0.77 1.37 3.20 0.84 1.24 94.24%
P/EPS 175.40 8.95 12.73 71.03 -406.25 8.87 10.90 536.30%
EY 0.57 11.17 7.86 1.41 -0.25 11.27 9.17 -84.28%
DY 0.00 3.14 1.92 3.35 0.00 1.37 2.52 -
P/NAPS 0.62 0.52 0.44 0.51 0.56 0.62 0.67 -5.03%

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