[KIMHIN] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 283.05%
YoY- 411.26%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 88,406 88,945 77,525 78,002 68,900 69,400 67,131 20.16%
PBT 13,094 5,574 3,715 14,633 5,613 1,836 6,858 53.96%
Tax -1,960 -682 -2,427 834 -1,423 -1,215 -1,138 43.73%
NP 11,134 4,892 1,288 15,467 4,190 621 5,720 55.95%
-
NP to SH 11,017 4,500 666 14,847 3,876 128 5,224 64.52%
-
Tax Rate 14.97% 12.24% 65.33% -5.70% 25.35% 66.18% 16.59% -
Total Cost 77,272 84,053 76,237 62,535 64,710 68,779 61,411 16.56%
-
Net Worth 470,955 421,421 448,162 457,046 443,773 407,142 438,367 4.90%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 4,204 - 41 - - - 4,201 0.04%
Div Payout % 38.17% - 6.25% - - - 80.43% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 470,955 421,421 448,162 457,046 443,773 407,142 438,367 4.90%
NOSH 140,165 140,473 138,750 140,198 140,434 135,714 140,053 0.05%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.59% 5.50% 1.66% 19.83% 6.08% 0.89% 8.52% -
ROE 2.34% 1.07% 0.15% 3.25% 0.87% 0.03% 1.19% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 63.07 63.32 55.87 55.64 49.06 51.14 47.93 20.10%
EPS 7.86 3.21 0.48 10.59 2.76 0.09 3.73 64.43%
DPS 3.00 0.00 0.03 0.00 0.00 0.00 3.00 0.00%
NAPS 3.36 3.00 3.23 3.26 3.16 3.00 3.13 4.84%
Adjusted Per Share Value based on latest NOSH - 140,198
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 56.81 57.16 49.82 50.12 44.28 44.60 43.14 20.16%
EPS 7.08 2.89 0.43 9.54 2.49 0.08 3.36 64.43%
DPS 2.70 0.00 0.03 0.00 0.00 0.00 2.70 0.00%
NAPS 3.0264 2.7081 2.8799 2.937 2.8517 2.6163 2.817 4.90%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.60 1.18 1.78 1.21 1.20 1.26 1.26 -
P/RPS 2.54 1.86 3.19 2.17 2.45 2.46 2.63 -2.29%
P/EPS 20.36 36.84 370.83 11.43 43.48 1,335.94 33.78 -28.66%
EY 4.91 2.71 0.27 8.75 2.30 0.07 2.96 40.17%
DY 1.87 0.00 0.02 0.00 0.00 0.00 2.38 -14.86%
P/NAPS 0.48 0.39 0.55 0.37 0.38 0.42 0.40 12.93%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 26/11/14 29/08/14 23/05/14 26/02/14 20/11/13 -
Price 1.46 1.32 1.39 1.34 1.25 1.22 1.25 -
P/RPS 2.31 2.08 2.49 2.41 2.55 2.39 2.61 -7.82%
P/EPS 18.58 41.21 289.58 12.65 45.29 1,293.53 33.51 -32.53%
EY 5.38 2.43 0.35 7.90 2.21 0.08 2.98 48.32%
DY 2.05 0.00 0.02 0.00 0.00 0.00 2.40 -9.98%
P/NAPS 0.43 0.44 0.43 0.41 0.40 0.41 0.40 4.94%

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