[KIMHIN] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -1437.7%
YoY- -180.67%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 274,322 261,055 251,234 245,854 243,185 246,285 257,441 4.32%
PBT 10,646 5,519 3,378 2,147 6,660 7,410 15,835 -23.27%
Tax -4,584 -4,235 -4,805 -4,803 -5,672 -4,973 -7,351 -27.03%
NP 6,062 1,284 -1,427 -2,656 988 2,437 8,484 -20.09%
-
NP to SH 4,458 24 -2,515 -3,371 252 1,725 7,683 -30.45%
-
Tax Rate 43.06% 76.73% 142.24% 223.71% 85.17% 67.11% 46.42% -
Total Cost 268,260 259,771 252,661 248,510 242,197 243,848 248,957 5.10%
-
Net Worth 443,773 407,142 438,367 436,314 438,030 441,842 443,822 -0.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 42 42 42 7,022 7,022 7,022 7,022 -96.71%
Div Payout % 0.94% 175.07% 0.00% 0.00% 2,786.71% 407.10% 91.40% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 443,773 407,142 438,367 436,314 438,030 441,842 443,822 -0.00%
NOSH 140,434 135,714 140,053 140,294 139,499 140,714 140,450 -0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.21% 0.49% -0.57% -1.08% 0.41% 0.99% 3.30% -
ROE 1.00% 0.01% -0.57% -0.77% 0.06% 0.39% 1.73% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 195.34 192.36 179.38 175.24 174.33 175.02 183.30 4.33%
EPS 3.17 0.02 -1.80 -2.40 0.18 1.23 5.47 -30.51%
DPS 0.03 0.03 0.03 5.00 5.00 5.00 5.00 -96.70%
NAPS 3.16 3.00 3.13 3.11 3.14 3.14 3.16 0.00%
Adjusted Per Share Value based on latest NOSH - 140,294
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 176.28 167.76 161.44 157.99 156.27 158.26 165.43 4.33%
EPS 2.86 0.02 -1.62 -2.17 0.16 1.11 4.94 -30.55%
DPS 0.03 0.03 0.03 4.51 4.51 4.51 4.51 -96.47%
NAPS 2.8517 2.6163 2.817 2.8038 2.8148 2.8393 2.852 -0.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.20 1.26 1.26 1.23 1.22 1.25 1.25 -
P/RPS 0.61 0.66 0.70 0.70 0.70 0.71 0.68 -6.99%
P/EPS 37.80 7,125.00 -70.17 -51.19 675.36 101.97 22.85 39.91%
EY 2.65 0.01 -1.43 -1.95 0.15 0.98 4.38 -28.48%
DY 0.02 0.02 0.02 4.07 4.10 4.00 4.00 -97.08%
P/NAPS 0.38 0.42 0.40 0.40 0.39 0.40 0.40 -3.36%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 26/02/14 20/11/13 21/08/13 22/05/13 22/02/13 22/11/12 -
Price 1.25 1.22 1.25 1.25 1.29 1.25 1.25 -
P/RPS 0.64 0.63 0.70 0.71 0.74 0.71 0.68 -3.96%
P/EPS 39.38 6,898.81 -69.61 -52.02 714.11 101.97 22.85 43.79%
EY 2.54 0.01 -1.44 -1.92 0.14 0.98 4.38 -30.48%
DY 0.02 0.03 0.02 4.00 3.88 4.00 4.00 -97.08%
P/NAPS 0.40 0.41 0.40 0.40 0.41 0.40 0.40 0.00%

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