[KIMHIN] QoQ TTM 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- 440.04%
YoY- 814.18%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 332,878 313,372 293,827 283,433 274,322 261,055 251,234 20.65%
PBT 37,016 29,535 25,797 28,940 10,646 5,519 3,378 394.06%
Tax -4,235 -3,698 -4,231 -2,942 -4,584 -4,235 -4,805 -8.08%
NP 32,781 25,837 21,566 25,998 6,062 1,284 -1,427 -
-
NP to SH 31,030 23,889 19,517 24,075 4,458 24 -2,515 -
-
Tax Rate 11.44% 12.52% 16.40% 10.17% 43.06% 76.73% 142.24% -
Total Cost 300,097 287,535 272,261 257,435 268,260 259,771 252,661 12.16%
-
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 4,162 4,162 4,162 42 42 42 42 2047.42%
Div Payout % 13.41% 17.42% 21.33% 0.17% 0.94% 175.07% 0.00% -
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 9.85% 8.24% 7.34% 9.17% 2.21% 0.49% -0.57% -
ROE 6.59% 5.67% 4.35% 5.27% 1.00% 0.01% -0.57% -
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 237.49 223.08 211.77 202.17 195.34 192.36 179.38 20.59%
EPS 22.14 17.01 14.07 17.17 3.17 0.02 -1.80 -
DPS 3.00 3.00 3.00 0.03 0.03 0.03 0.03 2060.48%
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 213.91 201.38 188.82 182.14 176.28 167.76 161.44 20.65%
EPS 19.94 15.35 12.54 15.47 2.86 0.02 -1.62 -
DPS 2.67 2.67 2.67 0.03 0.03 0.03 0.03 1898.85%
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 0.67 0.53 0.84 0.60 0.61 0.66 0.70 -2.88%
P/EPS 7.23 6.94 12.65 7.05 37.80 7,125.00 -70.17 -
EY 13.84 14.41 7.90 14.19 2.65 0.01 -1.43 -
DY 1.87 2.54 1.69 0.02 0.02 0.02 0.02 1965.73%
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 0.61 0.59 0.66 0.66 0.64 0.63 0.70 -8.77%
P/EPS 6.59 7.76 9.88 7.80 39.38 6,898.81 -69.61 -
EY 15.16 12.88 10.12 12.82 2.54 0.01 -1.44 -
DY 2.05 2.27 2.16 0.02 0.02 0.03 0.02 2096.38%
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