[KIMHIN] QoQ 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- -95.51%
YoY- -87.25%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 89,475 88,406 88,945 77,525 78,002 68,900 69,400 18.51%
PBT 11,971 13,094 5,574 3,715 14,633 5,613 1,836 250.21%
Tax -1,360 -1,960 -682 -2,427 834 -1,423 -1,215 7.82%
NP 10,611 11,134 4,892 1,288 15,467 4,190 621 566.85%
-
NP to SH 10,074 11,017 4,500 666 14,847 3,876 128 1751.25%
-
Tax Rate 11.36% 14.97% 12.24% 65.33% -5.70% 25.35% 66.18% -
Total Cost 78,864 77,272 84,053 76,237 62,535 64,710 68,779 9.57%
-
Net Worth 482,654 470,955 421,421 448,162 457,046 443,773 407,142 12.04%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 4,209 4,204 - 41 - - - -
Div Payout % 41.78% 38.17% - 6.25% - - - -
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 482,654 470,955 421,421 448,162 457,046 443,773 407,142 12.04%
NOSH 140,306 140,165 140,473 138,750 140,198 140,434 135,714 2.24%
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 11.86% 12.59% 5.50% 1.66% 19.83% 6.08% 0.89% -
ROE 2.09% 2.34% 1.07% 0.15% 3.25% 0.87% 0.03% -
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 63.77 63.07 63.32 55.87 55.64 49.06 51.14 15.89%
EPS 7.18 7.86 3.21 0.48 10.59 2.76 0.09 1768.11%
DPS 3.00 3.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 3.44 3.36 3.00 3.23 3.26 3.16 3.00 9.58%
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 57.50 56.81 57.16 49.82 50.12 44.28 44.60 18.51%
EPS 6.47 7.08 2.89 0.43 9.54 2.49 0.08 1785.25%
DPS 2.70 2.70 0.00 0.03 0.00 0.00 0.00 -
NAPS 3.1016 3.0264 2.7081 2.8799 2.937 2.8517 2.6163 12.04%
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 2.89 2.54 1.86 3.19 2.17 2.45 2.46 11.37%
P/EPS 25.63 20.36 36.84 370.83 11.43 43.48 1,335.94 -92.88%
EY 3.90 4.91 2.71 0.27 8.75 2.30 0.07 1369.51%
DY 1.63 1.87 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.39 0.55 0.37 0.38 0.42 16.82%
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 2.59 2.31 2.08 2.49 2.41 2.55 2.39 5.51%
P/EPS 22.98 18.58 41.21 289.58 12.65 45.29 1,293.53 -93.24%
EY 4.35 5.38 2.43 0.35 7.90 2.21 0.08 1345.81%
DY 1.82 2.05 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.44 0.43 0.41 0.40 0.41 11.11%

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