[KIMHIN] YoY Cumulative Quarter 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- -854.84%
YoY- -2196.55%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 183,417 177,881 146,902 124,524 125,229 129,303 125,651 6.50%
PBT 8,143 25,065 20,246 -3,175 2,088 10,371 5,332 7.30%
Tax -4,102 -3,320 -589 -1,882 -2,052 -1,727 -1,473 18.59%
NP 4,041 21,745 19,657 -5,057 36 8,644 3,859 0.77%
-
NP to SH 3,535 21,091 18,723 -5,328 -232 8,500 3,647 -0.51%
-
Tax Rate 50.37% 13.25% 2.91% - 98.28% 16.65% 27.63% -
Total Cost 179,376 156,136 127,245 129,581 125,193 120,659 121,792 6.65%
-
Net Worth 490,972 482,400 457,205 436,054 433,976 446,633 435,963 1.99%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 8,416 4,206 - - - - - -
Div Payout % 238.10% 19.95% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 490,972 482,400 457,205 436,054 433,976 446,633 435,963 1.99%
NOSH 140,277 140,232 140,247 140,210 136,470 139,573 139,731 0.06%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.20% 12.22% 13.38% -4.06% 0.03% 6.69% 3.07% -
ROE 0.72% 4.37% 4.10% -1.22% -0.05% 1.90% 0.84% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 130.75 126.85 104.75 88.81 91.76 92.64 89.92 6.43%
EPS 2.52 15.04 13.35 -3.80 -0.17 6.09 2.61 -0.58%
DPS 6.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.50 3.44 3.26 3.11 3.18 3.20 3.12 1.93%
Adjusted Per Share Value based on latest NOSH - 140,294
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 117.87 114.31 94.40 80.02 80.47 83.09 80.74 6.50%
EPS 2.27 13.55 12.03 -3.42 -0.15 5.46 2.34 -0.50%
DPS 5.41 2.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.155 3.0999 2.938 2.8021 2.7888 2.8701 2.8015 1.99%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.70 1.84 1.21 1.23 1.26 1.31 1.25 -
P/RPS 1.30 1.45 1.16 1.38 1.37 1.41 1.39 -1.10%
P/EPS 67.46 12.23 9.06 -32.37 -741.18 21.51 47.89 5.87%
EY 1.48 8.17 11.03 -3.09 -0.13 4.65 2.09 -5.58%
DY 3.53 1.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.37 0.40 0.40 0.41 0.40 3.43%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 29/08/14 21/08/13 24/08/12 23/08/11 25/08/10 -
Price 1.79 1.65 1.34 1.25 1.26 1.26 1.27 -
P/RPS 1.37 1.30 1.28 1.41 1.37 1.36 1.41 -0.47%
P/EPS 71.03 10.97 10.04 -32.89 -741.18 20.69 48.66 6.50%
EY 1.41 9.12 9.96 -3.04 -0.13 4.83 2.06 -6.11%
DY 3.35 1.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.41 0.40 0.40 0.39 0.41 3.70%

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