[KIMHIN] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -225.36%
YoY- -114.22%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 89,475 78,002 68,891 66,222 71,371 72,131 63,290 5.93%
PBT 11,971 14,633 -3,661 852 9,628 4,413 9,924 3.17%
Tax -1,360 834 -808 -1,677 -1,354 -728 -439 20.72%
NP 10,611 15,467 -4,469 -825 8,274 3,685 9,485 1.88%
-
NP to SH 10,074 14,847 -4,770 -1,147 8,065 3,413 9,197 1.52%
-
Tax Rate 11.36% -5.70% - 196.83% 14.06% 16.50% 4.42% -
Total Cost 78,864 62,535 73,360 67,047 63,097 68,446 53,805 6.57%
-
Net Worth 482,654 457,046 436,314 444,812 446,505 434,635 427,053 2.05%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 4,209 - - - - - - -
Div Payout % 41.78% - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 482,654 457,046 436,314 444,812 446,505 434,635 427,053 2.05%
NOSH 140,306 140,198 140,294 139,878 139,532 139,306 139,559 0.08%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 11.86% 19.83% -6.49% -1.25% 11.59% 5.11% 14.99% -
ROE 2.09% 3.25% -1.09% -0.26% 1.81% 0.79% 2.15% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 63.77 55.64 49.10 47.34 51.15 51.78 45.35 5.84%
EPS 7.18 10.59 -3.40 -0.82 5.78 2.45 6.59 1.43%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.44 3.26 3.11 3.18 3.20 3.12 3.06 1.96%
Adjusted Per Share Value based on latest NOSH - 139,878
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 57.50 50.12 44.27 42.55 45.86 46.35 40.67 5.93%
EPS 6.47 9.54 -3.07 -0.74 5.18 2.19 5.91 1.51%
DPS 2.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1016 2.937 2.8038 2.8584 2.8693 2.793 2.7443 2.05%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.84 1.21 1.23 1.26 1.31 1.25 0.96 -
P/RPS 2.89 2.17 2.50 2.66 2.56 2.41 2.12 5.29%
P/EPS 25.63 11.43 -36.18 -153.66 22.66 51.02 14.57 9.86%
EY 3.90 8.75 -2.76 -0.65 4.41 1.96 6.86 -8.97%
DY 1.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.37 0.40 0.40 0.41 0.40 0.31 9.34%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 29/08/14 21/08/13 24/08/12 23/08/11 25/08/10 24/08/09 -
Price 1.65 1.34 1.25 1.26 1.26 1.27 0.94 -
P/RPS 2.59 2.41 2.55 2.66 2.46 2.45 2.07 3.80%
P/EPS 22.98 12.65 -36.76 -153.66 21.80 51.84 14.26 8.27%
EY 4.35 7.90 -2.72 -0.65 4.59 1.93 7.01 -7.64%
DY 1.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.41 0.40 0.40 0.39 0.41 0.31 7.55%

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