[KIMHIN] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -97.55%
YoY- 105.31%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 77,525 78,002 68,900 69,400 67,131 68,891 55,633 24.73%
PBT 3,715 14,633 5,613 1,836 6,858 -3,661 486 287.56%
Tax -2,427 834 -1,423 -1,215 -1,138 -808 -1,074 72.11%
NP 1,288 15,467 4,190 621 5,720 -4,469 -588 -
-
NP to SH 666 14,847 3,876 128 5,224 -4,770 -558 -
-
Tax Rate 65.33% -5.70% 25.35% 66.18% 16.59% - 220.99% -
Total Cost 76,237 62,535 64,710 68,779 61,411 73,360 56,221 22.48%
-
Net Worth 448,162 457,046 443,773 407,142 438,367 436,314 438,030 1.53%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 41 - - - 4,201 - - -
Div Payout % 6.25% - - - 80.43% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 448,162 457,046 443,773 407,142 438,367 436,314 438,030 1.53%
NOSH 138,750 140,198 140,434 135,714 140,053 140,294 139,499 -0.35%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.66% 19.83% 6.08% 0.89% 8.52% -6.49% -1.06% -
ROE 0.15% 3.25% 0.87% 0.03% 1.19% -1.09% -0.13% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 55.87 55.64 49.06 51.14 47.93 49.10 39.88 25.17%
EPS 0.48 10.59 2.76 0.09 3.73 -3.40 -0.40 -
DPS 0.03 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.23 3.26 3.16 3.00 3.13 3.11 3.14 1.90%
Adjusted Per Share Value based on latest NOSH - 135,714
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 49.82 50.12 44.28 44.60 43.14 44.27 35.75 24.73%
EPS 0.43 9.54 2.49 0.08 3.36 -3.07 -0.36 -
DPS 0.03 0.00 0.00 0.00 2.70 0.00 0.00 -
NAPS 2.8799 2.937 2.8517 2.6163 2.817 2.8038 2.8148 1.53%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.78 1.21 1.20 1.26 1.26 1.23 1.22 -
P/RPS 3.19 2.17 2.45 2.46 2.63 2.50 3.06 2.80%
P/EPS 370.83 11.43 43.48 1,335.94 33.78 -36.18 -305.00 -
EY 0.27 8.75 2.30 0.07 2.96 -2.76 -0.33 -
DY 0.02 0.00 0.00 0.00 2.38 0.00 0.00 -
P/NAPS 0.55 0.37 0.38 0.42 0.40 0.40 0.39 25.73%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 29/08/14 23/05/14 26/02/14 20/11/13 21/08/13 22/05/13 -
Price 1.39 1.34 1.25 1.22 1.25 1.25 1.29 -
P/RPS 2.49 2.41 2.55 2.39 2.61 2.55 3.23 -15.91%
P/EPS 289.58 12.65 45.29 1,293.53 33.51 -36.76 -322.50 -
EY 0.35 7.90 2.21 0.08 2.98 -2.72 -0.31 -
DY 0.02 0.00 0.00 0.00 2.40 0.00 0.00 -
P/NAPS 0.43 0.41 0.40 0.41 0.40 0.40 0.41 3.22%

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