[KIMHIN] YoY 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- -754.84%
YoY- -315.87%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 96,990 89,475 78,002 68,891 66,222 71,371 72,131 5.05%
PBT 7,896 11,971 14,633 -3,661 852 9,628 4,413 10.17%
Tax -3,120 -1,360 834 -808 -1,677 -1,354 -728 27.42%
NP 4,776 10,611 15,467 -4,469 -825 8,274 3,685 4.41%
-
NP to SH 4,215 10,074 14,847 -4,770 -1,147 8,065 3,413 3.57%
-
Tax Rate 39.51% 11.36% -5.70% - 196.83% 14.06% 16.50% -
Total Cost 92,214 78,864 62,535 73,360 67,047 63,097 68,446 5.08%
-
Net Worth 491,750 482,654 457,046 436,314 444,812 446,505 434,635 2.07%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 4,209 - - - - - -
Div Payout % - 41.78% - - - - - -
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 491,750 482,654 457,046 436,314 444,812 446,505 434,635 2.07%
NOSH 140,500 140,306 140,198 140,294 139,878 139,532 139,306 0.14%
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 4.92% 11.86% 19.83% -6.49% -1.25% 11.59% 5.11% -
ROE 0.86% 2.09% 3.25% -1.09% -0.26% 1.81% 0.79% -
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 69.03 63.77 55.64 49.10 47.34 51.15 51.78 4.90%
EPS 3.00 7.18 10.59 -3.40 -0.82 5.78 2.45 3.42%
DPS 0.00 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 62.33 57.50 50.12 44.27 42.55 45.86 46.35 5.05%
EPS 2.71 6.47 9.54 -3.07 -0.74 5.18 2.19 3.61%
DPS 0.00 2.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.1016 2.937 2.8038 2.8584 2.8693 2.793 2.07%
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 2.46 2.89 2.17 2.50 2.66 2.56 2.41 0.34%
P/EPS 56.67 25.63 11.43 -36.18 -153.66 22.66 51.02 1.76%
EY 1.76 3.90 8.75 -2.76 -0.65 4.41 1.96 -1.77%
DY 0.00 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 2.59 2.59 2.41 2.55 2.66 2.46 2.45 0.92%
P/EPS 59.67 22.98 12.65 -36.76 -153.66 21.80 51.84 2.36%
EY 1.68 4.35 7.90 -2.72 -0.65 4.59 1.93 -2.28%
DY 0.00 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