[KIMHIN] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 3.56%
YoY- 18743.27%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 313,073 284,646 269,698 224,427 191,655 186,980 196,674 8.04%
PBT 16,740 25,271 37,507 23,961 3,683 7,715 12,915 4.41%
Tax -7,263 -6,942 -5,817 -3,016 -3,020 -3,188 -2,899 16.52%
NP 9,477 18,329 31,690 20,945 663 4,527 10,016 -0.91%
-
NP to SH 8,230 17,188 30,620 19,389 -104 4,136 9,364 -2.12%
-
Tax Rate 43.39% 27.47% 15.51% 12.59% 82.00% 41.32% 22.45% -
Total Cost 303,596 266,317 238,008 203,482 190,992 182,453 186,658 8.43%
-
Net Worth 517,481 502,055 496,540 452,830 465,028 443,042 442,382 2.64%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 4,207 4,207 8,415 42 4,457 7,010 6,977 -8.07%
Div Payout % 51.12% 24.48% 27.49% 0.22% 0.00% 169.49% 74.52% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 517,481 502,055 496,540 452,830 465,028 443,042 442,382 2.64%
NOSH 155,616 155,616 140,265 140,195 148,571 140,203 139,552 1.83%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 3.03% 6.44% 11.75% 9.33% 0.35% 2.42% 5.09% -
ROE 1.59% 3.42% 6.17% 4.28% -0.02% 0.93% 2.12% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 223.24 202.97 192.28 160.08 129.00 133.36 140.93 7.96%
EPS 5.87 12.26 21.83 13.83 -0.07 2.95 6.71 -2.20%
DPS 3.00 3.00 6.00 0.03 3.00 5.00 5.00 -8.15%
NAPS 3.69 3.58 3.54 3.23 3.13 3.16 3.17 2.56%
Adjusted Per Share Value based on latest NOSH - 138,750
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 201.18 182.92 173.31 144.22 123.16 120.15 126.38 8.04%
EPS 5.29 11.05 19.68 12.46 -0.07 2.66 6.02 -2.12%
DPS 2.70 2.70 5.41 0.03 2.86 4.50 4.48 -8.08%
NAPS 3.3254 3.2262 3.1908 2.9099 2.9883 2.847 2.8428 2.64%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.71 1.64 1.93 1.78 1.26 1.25 1.25 -
P/RPS 0.77 0.81 1.00 1.11 0.98 0.94 0.89 -2.38%
P/EPS 29.14 13.38 8.84 12.87 -1,800.00 42.37 18.63 7.73%
EY 3.43 7.47 11.31 7.77 -0.06 2.36 5.37 -7.19%
DY 1.75 1.83 3.11 0.02 2.38 4.00 4.00 -12.85%
P/NAPS 0.46 0.46 0.55 0.55 0.40 0.40 0.39 2.78%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 25/11/16 25/11/15 26/11/14 20/11/13 22/11/12 17/11/11 -
Price 1.44 1.56 2.38 1.39 1.25 1.25 1.24 -
P/RPS 0.65 0.77 1.24 0.87 0.97 0.94 0.88 -4.91%
P/EPS 24.54 12.73 10.90 10.05 -1,785.71 42.37 18.48 4.83%
EY 4.08 7.86 9.17 9.95 -0.06 2.36 5.41 -4.58%
DY 2.08 1.92 2.52 0.02 2.40 4.00 4.03 -10.42%
P/NAPS 0.39 0.44 0.67 0.43 0.40 0.40 0.39 0.00%

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