[KIMHIN] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -77.55%
YoY- -86.64%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 251,234 245,854 243,185 246,285 257,441 263,061 268,210 -4.26%
PBT 3,378 2,147 6,660 7,410 15,835 12,752 21,528 -70.87%
Tax -4,805 -4,803 -5,672 -4,973 -7,351 -7,387 -7,064 -22.63%
NP -1,427 -2,656 988 2,437 8,484 5,365 14,464 -
-
NP to SH -2,515 -3,371 252 1,725 7,683 4,179 13,391 -
-
Tax Rate 142.24% 223.71% 85.17% 67.11% 46.42% 57.93% 32.81% -
Total Cost 252,661 248,510 242,197 243,848 248,957 257,696 253,746 -0.28%
-
Net Worth 438,367 436,314 438,030 441,842 443,822 444,812 442,249 -0.58%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 42 7,022 7,022 7,022 7,022 6,967 6,967 -96.67%
Div Payout % 0.00% 0.00% 2,786.71% 407.10% 91.40% 166.73% 52.03% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 438,367 436,314 438,030 441,842 443,822 444,812 442,249 -0.58%
NOSH 140,053 140,294 139,499 140,714 140,450 139,878 138,636 0.67%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -0.57% -1.08% 0.41% 0.99% 3.30% 2.04% 5.39% -
ROE -0.57% -0.77% 0.06% 0.39% 1.73% 0.94% 3.03% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 179.38 175.24 174.33 175.02 183.30 188.06 193.46 -4.90%
EPS -1.80 -2.40 0.18 1.23 5.47 2.99 9.66 -
DPS 0.03 5.00 5.00 5.00 5.00 5.00 5.00 -96.68%
NAPS 3.13 3.11 3.14 3.14 3.16 3.18 3.19 -1.25%
Adjusted Per Share Value based on latest NOSH - 140,714
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 161.44 157.99 156.27 158.26 165.43 169.04 172.35 -4.26%
EPS -1.62 -2.17 0.16 1.11 4.94 2.69 8.61 -
DPS 0.03 4.51 4.51 4.51 4.51 4.48 4.48 -96.43%
NAPS 2.817 2.8038 2.8148 2.8393 2.852 2.8584 2.8419 -0.58%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.26 1.23 1.22 1.25 1.25 1.26 1.27 -
P/RPS 0.70 0.70 0.70 0.71 0.68 0.67 0.66 3.99%
P/EPS -70.17 -51.19 675.36 101.97 22.85 42.17 13.15 -
EY -1.43 -1.95 0.15 0.98 4.38 2.37 7.61 -
DY 0.02 4.07 4.10 4.00 4.00 3.97 3.94 -97.03%
P/NAPS 0.40 0.40 0.39 0.40 0.40 0.40 0.40 0.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 21/08/13 22/05/13 22/02/13 22/11/12 24/08/12 24/05/12 -
Price 1.25 1.25 1.29 1.25 1.25 1.26 1.26 -
P/RPS 0.70 0.71 0.74 0.71 0.68 0.67 0.65 5.05%
P/EPS -69.61 -52.02 714.11 101.97 22.85 42.17 13.04 -
EY -1.44 -1.92 0.14 0.98 4.38 2.37 7.67 -
DY 0.02 4.00 3.88 4.00 4.00 3.97 3.97 -97.05%
P/NAPS 0.40 0.40 0.41 0.40 0.40 0.40 0.39 1.70%

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