[KIMHIN] QoQ Cumulative 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- 3.56%
YoY- 18743.27%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 177,881 88,406 313,372 224,427 146,902 68,900 261,055 -22.62%
PBT 25,065 13,094 29,535 23,961 20,246 5,613 5,519 175.00%
Tax -3,320 -1,960 -3,698 -3,016 -589 -1,423 -4,235 -15.01%
NP 21,745 11,134 25,837 20,945 19,657 4,190 1,284 562.89%
-
NP to SH 21,091 11,017 23,889 19,389 18,723 3,876 24 9189.28%
-
Tax Rate 13.25% 14.97% 12.52% 12.59% 2.91% 25.35% 76.73% -
Total Cost 156,136 77,272 287,535 203,482 127,245 64,710 259,771 -28.84%
-
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 4,206 4,204 8,415 42 - - 2,700 34.48%
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 4.37% 2.34% 5.22% 4.28% 4.10% 0.87% 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 126.85 63.07 223.43 160.08 104.75 49.06 290.06 -42.47%
EPS 15.04 7.86 17.03 13.83 13.35 2.76 0.02 8270.40%
DPS 3.00 3.00 6.00 0.03 0.00 0.00 3.00 0.00%
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 114.31 56.81 201.38 144.22 94.40 44.28 167.76 -22.62%
EPS 13.55 7.08 15.35 12.46 12.03 2.49 0.02 7706.52%
DPS 2.70 2.70 5.41 0.03 0.00 0.00 1.74 34.14%
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 1.45 2.54 0.53 1.11 1.16 2.45 0.43 125.37%
P/EPS 12.23 20.36 6.93 12.87 9.06 43.48 4,725.00 -98.13%
EY 8.17 4.91 14.43 7.77 11.03 2.30 0.02 5466.43%
DY 1.63 1.87 5.08 0.02 0.00 0.00 2.38 -22.35%
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 1.30 2.31 0.59 0.87 1.28 2.55 0.42 112.82%
P/EPS 10.97 18.58 7.75 10.05 10.04 45.29 4,575.00 -98.22%
EY 9.12 5.38 12.90 9.95 9.96 2.21 0.02 5891.19%
DY 1.82 2.05 4.55 0.02 0.00 0.00 2.46 -18.24%
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