[KIMHIN] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 223.91%
YoY- 43.28%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 98,813 106,364 114,341 101,229 91,817 77,525 67,131 6.65%
PBT -5,761 -1,137 10,351 17,128 12,442 3,715 6,858 -
Tax -896 -7,970 -4,020 -2,840 -2,497 -2,427 -1,138 -3.90%
NP -6,657 -9,107 6,331 14,288 9,945 1,288 5,720 -
-
NP to SH -7,056 -9,566 5,854 13,653 9,529 666 5,224 -
-
Tax Rate - - 38.84% 16.58% 20.07% 65.33% 16.59% -
Total Cost 105,470 115,471 108,010 86,941 81,872 76,237 61,411 9.42%
-
Net Worth 413,705 483,824 517,481 502,055 496,799 448,162 438,367 -0.95%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - 4,207 4,207 4,210 41 4,201 -
Div Payout % - - 71.87% 30.81% 44.18% 6.25% 80.43% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 413,705 483,824 517,481 502,055 496,799 448,162 438,367 -0.95%
NOSH 155,616 155,616 155,616 155,616 140,338 138,750 140,053 1.77%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -6.74% -8.56% 5.54% 14.11% 10.83% 1.66% 8.52% -
ROE -1.71% -1.98% 1.13% 2.72% 1.92% 0.15% 1.19% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 70.46 75.84 81.53 72.18 65.43 55.87 47.93 6.62%
EPS -5.03 -6.82 4.17 9.74 6.79 0.48 3.73 -
DPS 0.00 0.00 3.00 3.00 3.00 0.03 3.00 -
NAPS 2.95 3.45 3.69 3.58 3.54 3.23 3.13 -0.98%
Adjusted Per Share Value based on latest NOSH - 155,616
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 63.50 68.35 73.48 65.05 59.00 49.82 43.14 6.65%
EPS -4.53 -6.15 3.76 8.77 6.12 0.43 3.36 -
DPS 0.00 0.00 2.70 2.70 2.71 0.03 2.70 -
NAPS 2.6585 3.1091 3.3254 3.2262 3.1925 2.8799 2.817 -0.96%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.12 1.24 1.71 1.64 1.93 1.78 1.26 -
P/RPS 1.59 1.63 2.10 2.27 2.95 3.19 2.63 -8.04%
P/EPS -22.26 -18.18 40.96 16.85 28.42 370.83 33.78 -
EY -4.49 -5.50 2.44 5.94 3.52 0.27 2.96 -
DY 0.00 0.00 1.75 1.83 1.55 0.02 2.38 -
P/NAPS 0.38 0.36 0.46 0.46 0.55 0.55 0.40 -0.85%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 27/11/18 28/11/17 25/11/16 25/11/15 26/11/14 20/11/13 -
Price 1.08 1.35 1.44 1.56 2.38 1.39 1.25 -
P/RPS 1.53 1.78 1.77 2.16 3.64 2.49 2.61 -8.51%
P/EPS -21.47 -19.79 34.50 16.02 35.05 289.58 33.51 -
EY -4.66 -5.05 2.90 6.24 2.85 0.35 2.98 -
DY 0.00 0.00 2.08 1.92 1.26 0.02 2.40 -
P/NAPS 0.37 0.39 0.39 0.44 0.67 0.43 0.40 -1.29%

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