[KIMHIN] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 575.68%
YoY- 3415.63%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 91,817 89,475 88,406 88,945 77,525 78,002 68,900 21.07%
PBT 12,442 11,971 13,094 5,574 3,715 14,633 5,613 69.92%
Tax -2,497 -1,360 -1,960 -682 -2,427 834 -1,423 45.43%
NP 9,945 10,611 11,134 4,892 1,288 15,467 4,190 77.84%
-
NP to SH 9,529 10,074 11,017 4,500 666 14,847 3,876 82.05%
-
Tax Rate 20.07% 11.36% 14.97% 12.24% 65.33% -5.70% 25.35% -
Total Cost 81,872 78,864 77,272 84,053 76,237 62,535 64,710 16.96%
-
Net Worth 496,799 482,654 470,955 421,421 448,162 457,046 443,773 7.80%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 4,210 4,209 4,204 - 41 - - -
Div Payout % 44.18% 41.78% 38.17% - 6.25% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 496,799 482,654 470,955 421,421 448,162 457,046 443,773 7.80%
NOSH 140,338 140,306 140,165 140,473 138,750 140,198 140,434 -0.04%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.83% 11.86% 12.59% 5.50% 1.66% 19.83% 6.08% -
ROE 1.92% 2.09% 2.34% 1.07% 0.15% 3.25% 0.87% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 65.43 63.77 63.07 63.32 55.87 55.64 49.06 21.14%
EPS 6.79 7.18 7.86 3.21 0.48 10.59 2.76 82.13%
DPS 3.00 3.00 3.00 0.00 0.03 0.00 0.00 -
NAPS 3.54 3.44 3.36 3.00 3.23 3.26 3.16 7.85%
Adjusted Per Share Value based on latest NOSH - 140,473
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 59.00 57.50 56.81 57.16 49.82 50.12 44.28 21.06%
EPS 6.12 6.47 7.08 2.89 0.43 9.54 2.49 82.02%
DPS 2.71 2.70 2.70 0.00 0.03 0.00 0.00 -
NAPS 3.1925 3.1016 3.0264 2.7081 2.8799 2.937 2.8517 7.80%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.93 1.84 1.60 1.18 1.78 1.21 1.20 -
P/RPS 2.95 2.89 2.54 1.86 3.19 2.17 2.45 13.16%
P/EPS 28.42 25.63 20.36 36.84 370.83 11.43 43.48 -24.66%
EY 3.52 3.90 4.91 2.71 0.27 8.75 2.30 32.76%
DY 1.55 1.63 1.87 0.00 0.02 0.00 0.00 -
P/NAPS 0.55 0.53 0.48 0.39 0.55 0.37 0.38 27.92%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 26/08/15 27/05/15 27/02/15 26/11/14 29/08/14 23/05/14 -
Price 2.38 1.65 1.46 1.32 1.39 1.34 1.25 -
P/RPS 3.64 2.59 2.31 2.08 2.49 2.41 2.55 26.74%
P/EPS 35.05 22.98 18.58 41.21 289.58 12.65 45.29 -15.69%
EY 2.85 4.35 5.38 2.43 0.35 7.90 2.21 18.45%
DY 1.26 1.82 2.05 0.00 0.02 0.00 0.00 -
P/NAPS 0.67 0.48 0.43 0.44 0.43 0.41 0.40 40.99%

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