[KIMHIN] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -132.35%
YoY- -160.98%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 261,055 191,655 124,524 55,633 246,559 186,980 125,229 62.96%
PBT 5,519 3,683 -3,175 486 7,410 7,715 2,088 90.83%
Tax -4,235 -3,020 -1,882 -1,074 -4,973 -3,188 -2,052 61.88%
NP 1,284 663 -5,057 -588 2,437 4,527 36 976.50%
-
NP to SH 24 -104 -5,328 -558 1,725 4,136 -232 -
-
Tax Rate 76.73% 82.00% - 220.99% 67.11% 41.32% 98.28% -
Total Cost 259,771 190,992 129,581 56,221 244,122 182,453 125,193 62.46%
-
Net Worth 282,600 465,028 436,054 438,030 438,486 443,042 433,976 -24.81%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,700 4,457 - - 6,982 7,010 - -
Div Payout % 11,250.00% 0.00% - - 404.77% 169.49% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 282,600 465,028 436,054 438,030 438,486 443,042 433,976 -24.81%
NOSH 90,000 148,571 140,210 139,499 139,645 140,203 136,470 -24.17%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.49% 0.35% -4.06% -1.06% 0.99% 2.42% 0.03% -
ROE 0.01% -0.02% -1.22% -0.13% 0.39% 0.93% -0.05% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 290.06 129.00 88.81 39.88 176.56 133.36 91.76 114.93%
EPS 0.02 -0.07 -3.80 -0.40 1.23 2.95 -0.17 -
DPS 3.00 3.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 3.14 3.13 3.11 3.14 3.14 3.16 3.18 -0.83%
Adjusted Per Share Value based on latest NOSH - 139,499
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 167.76 123.16 80.02 35.75 158.44 120.15 80.47 62.97%
EPS 0.02 -0.07 -3.42 -0.36 1.11 2.66 -0.15 -
DPS 1.74 2.86 0.00 0.00 4.49 4.50 0.00 -
NAPS 1.816 2.9883 2.8021 2.8148 2.8177 2.847 2.7888 -24.81%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.26 1.26 1.23 1.22 1.25 1.25 1.26 -
P/RPS 0.43 0.98 1.38 3.06 0.71 0.94 1.37 -53.71%
P/EPS 4,725.00 -1,800.00 -32.37 -305.00 101.19 42.37 -741.18 -
EY 0.02 -0.06 -3.09 -0.33 0.99 2.36 -0.13 -
DY 2.38 2.38 0.00 0.00 4.00 4.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.39 0.40 0.40 0.40 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 20/11/13 21/08/13 22/05/13 22/02/13 22/11/12 24/08/12 -
Price 1.22 1.25 1.25 1.29 1.25 1.25 1.26 -
P/RPS 0.42 0.97 1.41 3.23 0.71 0.94 1.37 -54.43%
P/EPS 4,575.00 -1,785.71 -32.89 -322.50 101.19 42.37 -741.18 -
EY 0.02 -0.06 -3.04 -0.31 0.99 2.36 -0.13 -
DY 2.46 2.40 0.00 0.00 4.00 4.00 0.00 -
P/NAPS 0.39 0.40 0.40 0.41 0.40 0.40 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