[KIMHIN] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 209.52%
YoY- 19.6%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 101,229 91,817 77,525 67,131 61,751 67,371 53,610 11.16%
PBT 17,128 12,442 3,715 6,858 5,627 2,544 5,939 19.28%
Tax -2,840 -2,497 -2,427 -1,138 -1,136 -1,172 -2,076 5.35%
NP 14,288 9,945 1,288 5,720 4,491 1,372 3,863 24.33%
-
NP to SH 13,653 9,529 666 5,224 4,368 864 3,670 24.45%
-
Tax Rate 16.58% 20.07% 65.33% 16.59% 20.19% 46.07% 34.96% -
Total Cost 86,941 81,872 76,237 61,411 57,260 65,999 49,747 9.74%
-
Net Worth 502,055 496,799 448,162 438,367 443,822 441,754 429,794 2.62%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 4,207 4,210 41 4,201 7,022 6,967 6,977 -8.07%
Div Payout % 30.81% 44.18% 6.25% 80.43% 160.77% 806.45% 190.11% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 502,055 496,799 448,162 438,367 443,822 441,754 429,794 2.62%
NOSH 155,616 140,338 138,750 140,053 140,450 139,354 139,543 1.83%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 14.11% 10.83% 1.66% 8.52% 7.27% 2.04% 7.21% -
ROE 2.72% 1.92% 0.15% 1.19% 0.98% 0.20% 0.85% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 72.18 65.43 55.87 47.93 43.97 48.34 38.42 11.07%
EPS 9.74 6.79 0.48 3.73 3.11 0.62 2.63 24.36%
DPS 3.00 3.00 0.03 3.00 5.00 5.00 5.00 -8.15%
NAPS 3.58 3.54 3.23 3.13 3.16 3.17 3.08 2.53%
Adjusted Per Share Value based on latest NOSH - 140,053
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 65.05 59.00 49.82 43.14 39.68 43.29 34.45 11.16%
EPS 8.77 6.12 0.43 3.36 2.81 0.56 2.36 24.43%
DPS 2.70 2.71 0.03 2.70 4.51 4.48 4.48 -8.08%
NAPS 3.2262 3.1925 2.8799 2.817 2.852 2.8387 2.7619 2.62%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.64 1.93 1.78 1.26 1.25 1.25 1.26 -
P/RPS 2.27 2.95 3.19 2.63 2.84 2.59 3.28 -5.94%
P/EPS 16.85 28.42 370.83 33.78 40.19 201.61 47.91 -15.97%
EY 5.94 3.52 0.27 2.96 2.49 0.50 2.09 18.99%
DY 1.83 1.55 0.02 2.38 4.00 4.00 3.97 -12.09%
P/NAPS 0.46 0.55 0.55 0.40 0.40 0.39 0.41 1.93%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 25/11/15 26/11/14 20/11/13 22/11/12 17/11/11 18/11/10 -
Price 1.56 2.38 1.39 1.25 1.25 1.24 1.30 -
P/RPS 2.16 3.64 2.49 2.61 2.84 2.56 3.38 -7.18%
P/EPS 16.02 35.05 289.58 33.51 40.19 200.00 49.43 -17.10%
EY 6.24 2.85 0.35 2.98 2.49 0.50 2.02 20.66%
DY 1.92 1.26 0.02 2.40 4.00 4.03 3.85 -10.93%
P/NAPS 0.44 0.67 0.43 0.40 0.40 0.39 0.42 0.77%

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