[KIMHIN] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 42.93%
YoY- -12.94%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 431,818 418,706 411,697 403,314 382,389 372,977 365,462 11.75%
PBT 32,065 38,842 42,794 39,911 33,491 28,805 32,880 -1.65%
Tax -8,312 -7,132 -8,007 -7,841 -11,140 -10,797 -9,037 -5.41%
NP 23,753 31,710 34,787 32,070 22,351 18,008 23,843 -0.25%
-
NP to SH 21,325 29,124 32,410 29,915 20,930 16,806 22,665 -3.97%
-
Tax Rate 25.92% 18.36% 18.71% 19.65% 33.26% 37.48% 27.48% -
Total Cost 408,065 386,996 376,910 371,244 360,038 354,969 341,619 12.56%
-
Net Worth 517,481 514,677 516,079 513,274 502,055 491,750 494,416 3.08%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 4,207 4,207 8,414 8,414 12,634 8,427 8,427 -37.04%
Div Payout % 19.73% 14.45% 25.96% 28.13% 60.37% 50.15% 37.18% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 517,481 514,677 516,079 513,274 502,055 491,750 494,416 3.08%
NOSH 155,616 155,616 140,239 140,239 140,239 140,500 141,666 6.45%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.50% 7.57% 8.45% 7.95% 5.85% 4.83% 6.52% -
ROE 4.12% 5.66% 6.28% 5.83% 4.17% 3.42% 4.58% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 307.92 298.57 293.57 287.59 272.67 265.46 257.97 12.51%
EPS 15.21 20.77 23.11 21.33 14.92 11.96 16.00 -3.31%
DPS 3.00 3.00 6.00 6.00 9.00 6.00 6.00 -36.97%
NAPS 3.69 3.67 3.68 3.66 3.58 3.50 3.49 3.78%
Adjusted Per Share Value based on latest NOSH - 155,616
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 277.49 269.06 264.56 259.17 245.73 239.68 234.85 11.75%
EPS 13.70 18.72 20.83 19.22 13.45 10.80 14.56 -3.97%
DPS 2.70 2.70 5.41 5.41 8.12 5.42 5.42 -37.13%
NAPS 3.3254 3.3074 3.3164 3.2983 3.2262 3.16 3.1772 3.08%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.71 1.97 2.25 1.83 1.64 1.70 2.01 -
P/RPS 0.56 0.66 0.77 0.64 0.60 0.64 0.78 -19.80%
P/EPS 11.25 9.49 9.74 8.58 10.99 14.21 12.56 -7.07%
EY 8.89 10.54 10.27 11.66 9.10 7.04 7.96 7.63%
DY 1.75 1.52 2.67 3.28 5.49 3.53 2.99 -30.00%
P/NAPS 0.46 0.54 0.61 0.50 0.46 0.49 0.58 -14.30%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 24/08/17 25/05/17 24/02/17 25/11/16 25/08/16 26/05/16 -
Price 1.44 1.87 2.27 1.91 1.56 1.79 1.95 -
P/RPS 0.47 0.63 0.77 0.66 0.57 0.67 0.76 -27.39%
P/EPS 9.47 9.00 9.82 8.95 10.45 14.96 12.19 -15.47%
EY 10.56 11.11 10.18 11.17 9.57 6.68 8.20 18.34%
DY 2.08 1.60 2.64 3.14 5.77 3.35 3.08 -23.00%
P/NAPS 0.39 0.51 0.62 0.52 0.44 0.51 0.56 -21.41%

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