[KIMHIN] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -92.91%
YoY- 110.34%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 246,559 186,980 125,229 58,733 267,409 196,674 129,303 53.47%
PBT 7,410 7,715 2,088 1,236 21,035 12,915 10,371 -19.99%
Tax -4,973 -3,188 -2,052 -375 -7,062 -2,899 -1,727 101.75%
NP 2,437 4,527 36 861 13,973 10,016 8,644 -56.83%
-
NP to SH 1,725 4,136 -232 915 12,911 9,364 8,500 -65.29%
-
Tax Rate 67.11% 41.32% 98.28% 30.34% 33.57% 22.45% 16.65% -
Total Cost 244,122 182,453 125,193 57,872 253,436 186,658 120,659 59.62%
-
Net Worth 438,486 443,042 433,976 442,249 445,336 442,382 446,633 -1.21%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,982 7,010 - - 6,980 6,977 - -
Div Payout % 404.77% 169.49% - - 54.06% 74.52% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 438,486 443,042 433,976 442,249 445,336 442,382 446,633 -1.21%
NOSH 139,645 140,203 136,470 138,636 139,603 139,552 139,573 0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.99% 2.42% 0.03% 1.47% 5.23% 5.09% 6.69% -
ROE 0.39% 0.93% -0.05% 0.21% 2.90% 2.12% 1.90% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 176.56 133.36 91.76 42.36 191.55 140.93 92.64 53.41%
EPS 1.23 2.95 -0.17 0.66 9.30 6.71 6.09 -65.40%
DPS 5.00 5.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 3.14 3.16 3.18 3.19 3.19 3.17 3.20 -1.24%
Adjusted Per Share Value based on latest NOSH - 138,636
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 158.44 120.15 80.47 37.74 171.84 126.38 83.09 53.47%
EPS 1.11 2.66 -0.15 0.59 8.30 6.02 5.46 -65.25%
DPS 4.49 4.50 0.00 0.00 4.49 4.48 0.00 -
NAPS 2.8177 2.847 2.7888 2.8419 2.8618 2.8428 2.8701 -1.21%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.25 1.25 1.26 1.27 1.26 1.25 1.31 -
P/RPS 0.71 0.94 1.37 3.00 0.66 0.89 1.41 -36.57%
P/EPS 101.19 42.37 -741.18 192.42 13.62 18.63 21.51 179.44%
EY 0.99 2.36 -0.13 0.52 7.34 5.37 4.65 -64.17%
DY 4.00 4.00 0.00 0.00 3.97 4.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.40 0.39 0.39 0.41 -1.62%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 22/11/12 24/08/12 24/05/12 29/02/12 17/11/11 23/08/11 -
Price 1.25 1.25 1.26 1.26 1.31 1.24 1.26 -
P/RPS 0.71 0.94 1.37 2.97 0.68 0.88 1.36 -35.03%
P/EPS 101.19 42.37 -741.18 190.91 14.16 18.48 20.69 186.74%
EY 0.99 2.36 -0.13 0.52 7.06 5.41 4.83 -65.06%
DY 4.00 4.00 0.00 0.00 3.82 4.03 0.00 -
P/NAPS 0.40 0.40 0.40 0.39 0.41 0.39 0.39 1.69%

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