[KIMHIN] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 83.85%
YoY- -53.21%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 245,854 243,185 246,285 257,441 263,061 268,210 267,409 -5.45%
PBT 2,147 6,660 7,410 15,835 12,752 21,528 21,035 -78.18%
Tax -4,803 -5,672 -4,973 -7,351 -7,387 -7,064 -7,062 -22.68%
NP -2,656 988 2,437 8,484 5,365 14,464 13,973 -
-
NP to SH -3,371 252 1,725 7,683 4,179 13,391 12,911 -
-
Tax Rate 223.71% 85.17% 67.11% 46.42% 57.93% 32.81% 33.57% -
Total Cost 248,510 242,197 243,848 248,957 257,696 253,746 253,436 -1.30%
-
Net Worth 436,314 438,030 441,842 443,822 444,812 442,249 419,201 2.70%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 7,022 7,022 7,022 7,022 6,967 6,967 6,967 0.52%
Div Payout % 0.00% 2,786.71% 407.10% 91.40% 166.73% 52.03% 53.97% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 436,314 438,030 441,842 443,822 444,812 442,249 419,201 2.70%
NOSH 140,294 139,499 140,714 140,450 139,878 138,636 139,733 0.26%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -1.08% 0.41% 0.99% 3.30% 2.04% 5.39% 5.23% -
ROE -0.77% 0.06% 0.39% 1.73% 0.94% 3.03% 3.08% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 175.24 174.33 175.02 183.30 188.06 193.46 191.37 -5.70%
EPS -2.40 0.18 1.23 5.47 2.99 9.66 9.24 -
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 3.11 3.14 3.14 3.16 3.18 3.19 3.00 2.43%
Adjusted Per Share Value based on latest NOSH - 140,450
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 157.99 156.27 158.26 165.43 169.04 172.35 171.84 -5.45%
EPS -2.17 0.16 1.11 4.94 2.69 8.61 8.30 -
DPS 4.51 4.51 4.51 4.51 4.48 4.48 4.48 0.44%
NAPS 2.8038 2.8148 2.8393 2.852 2.8584 2.8419 2.6938 2.70%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.23 1.22 1.25 1.25 1.26 1.27 1.26 -
P/RPS 0.70 0.70 0.71 0.68 0.67 0.66 0.66 4.00%
P/EPS -51.19 675.36 101.97 22.85 42.17 13.15 13.64 -
EY -1.95 0.15 0.98 4.38 2.37 7.61 7.33 -
DY 4.07 4.10 4.00 4.00 3.97 3.94 3.97 1.67%
P/NAPS 0.40 0.39 0.40 0.40 0.40 0.40 0.42 -3.20%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 22/05/13 22/02/13 22/11/12 24/08/12 24/05/12 29/02/12 -
Price 1.25 1.29 1.25 1.25 1.26 1.26 1.31 -
P/RPS 0.71 0.74 0.71 0.68 0.67 0.65 0.68 2.92%
P/EPS -52.02 714.11 101.97 22.85 42.17 13.04 14.18 -
EY -1.92 0.14 0.98 4.38 2.37 7.67 7.05 -
DY 4.00 3.88 4.00 4.00 3.97 3.97 3.82 3.12%
P/NAPS 0.40 0.41 0.40 0.40 0.40 0.39 0.44 -6.16%

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