[KIMHIN] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 98.05%
YoY- -102.51%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 146,902 68,900 261,055 191,655 124,524 55,633 246,559 -29.26%
PBT 20,246 5,613 5,519 3,683 -3,175 486 7,410 95.80%
Tax -589 -1,423 -4,235 -3,020 -1,882 -1,074 -4,973 -75.97%
NP 19,657 4,190 1,284 663 -5,057 -588 2,437 303.73%
-
NP to SH 18,723 3,876 24 -104 -5,328 -558 1,725 392.36%
-
Tax Rate 2.91% 25.35% 76.73% 82.00% - 220.99% 67.11% -
Total Cost 127,245 64,710 259,771 190,992 129,581 56,221 244,122 -35.30%
-
Net Worth 457,205 443,773 282,600 465,028 436,054 438,030 438,486 2.83%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 2,700 4,457 - - 6,982 -
Div Payout % - - 11,250.00% 0.00% - - 404.77% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 457,205 443,773 282,600 465,028 436,054 438,030 438,486 2.83%
NOSH 140,247 140,434 90,000 148,571 140,210 139,499 139,645 0.28%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.38% 6.08% 0.49% 0.35% -4.06% -1.06% 0.99% -
ROE 4.10% 0.87% 0.01% -0.02% -1.22% -0.13% 0.39% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 104.75 49.06 290.06 129.00 88.81 39.88 176.56 -29.46%
EPS 13.35 2.76 0.02 -0.07 -3.80 -0.40 1.23 392.35%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 5.00 -
NAPS 3.26 3.16 3.14 3.13 3.11 3.14 3.14 2.53%
Adjusted Per Share Value based on latest NOSH - 140,053
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 94.40 44.28 167.76 123.16 80.02 35.75 158.44 -29.26%
EPS 12.03 2.49 0.02 -0.07 -3.42 -0.36 1.11 391.87%
DPS 0.00 0.00 1.74 2.86 0.00 0.00 4.49 -
NAPS 2.938 2.8517 1.816 2.9883 2.8021 2.8148 2.8177 2.83%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.21 1.20 1.26 1.26 1.23 1.22 1.25 -
P/RPS 1.16 2.45 0.43 0.98 1.38 3.06 0.71 38.84%
P/EPS 9.06 43.48 4,725.00 -1,800.00 -32.37 -305.00 101.19 -80.07%
EY 11.03 2.30 0.02 -0.06 -3.09 -0.33 0.99 401.04%
DY 0.00 0.00 2.38 2.38 0.00 0.00 4.00 -
P/NAPS 0.37 0.38 0.40 0.40 0.40 0.39 0.40 -5.07%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 23/05/14 26/02/14 20/11/13 21/08/13 22/05/13 22/02/13 -
Price 1.34 1.25 1.22 1.25 1.25 1.29 1.25 -
P/RPS 1.28 2.55 0.42 0.97 1.41 3.23 0.71 48.28%
P/EPS 10.04 45.29 4,575.00 -1,785.71 -32.89 -322.50 101.19 -78.65%
EY 9.96 2.21 0.02 -0.06 -3.04 -0.31 0.99 368.00%
DY 0.00 0.00 2.46 2.40 0.00 0.00 4.00 -
P/NAPS 0.41 0.40 0.39 0.40 0.40 0.41 0.40 1.66%

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