[KIMHIN] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -155.2%
YoY- -167.97%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 97,630 88,945 69,400 59,579 70,735 65,883 62,786 7.63%
PBT 8,466 5,574 1,836 -305 8,120 7,777 5,712 6.77%
Tax -4,177 -682 -1,215 -1,785 -4,163 -818 -2,271 10.68%
NP 4,289 4,892 621 -2,090 3,957 6,959 3,441 3.73%
-
NP to SH 3,989 4,500 128 -2,411 3,547 7,055 3,198 3.75%
-
Tax Rate 49.34% 12.24% 66.18% - 51.27% 10.52% 39.76% -
Total Cost 93,341 84,053 68,779 61,669 66,778 58,924 59,345 7.83%
-
Net Worth 497,220 421,421 407,142 441,842 419,201 418,324 432,161 2.36%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 4,213 - - - - - - -
Div Payout % 105.63% - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 497,220 421,421 407,142 441,842 419,201 418,324 432,161 2.36%
NOSH 140,457 140,473 135,714 140,714 139,733 139,441 139,406 0.12%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 4.39% 5.50% 0.89% -3.51% 5.59% 10.56% 5.48% -
ROE 0.80% 1.07% 0.03% -0.55% 0.85% 1.69% 0.74% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 69.51 63.32 51.14 42.34 50.62 47.25 45.04 7.49%
EPS 2.84 3.21 0.09 -1.72 2.54 5.05 2.29 3.65%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.54 3.00 3.00 3.14 3.00 3.00 3.10 2.23%
Adjusted Per Share Value based on latest NOSH - 140,714
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 62.74 57.16 44.60 38.29 45.45 42.34 40.35 7.63%
EPS 2.56 2.89 0.08 -1.55 2.28 4.53 2.06 3.68%
DPS 2.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1952 2.7081 2.6163 2.8393 2.6938 2.6882 2.7771 2.36%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.28 1.18 1.26 1.25 1.26 1.34 1.17 -
P/RPS 3.28 1.86 2.46 2.95 2.49 2.84 2.60 3.94%
P/EPS 80.28 36.84 1,335.94 -72.95 49.64 26.48 51.00 7.85%
EY 1.25 2.71 0.07 -1.37 2.01 3.78 1.96 -7.21%
DY 1.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.39 0.42 0.40 0.42 0.45 0.38 9.07%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 26/02/14 22/02/13 29/02/12 22/02/11 24/02/10 -
Price 2.19 1.32 1.22 1.25 1.31 1.30 1.25 -
P/RPS 3.15 2.08 2.39 2.95 2.59 2.75 2.78 2.10%
P/EPS 77.11 41.21 1,293.53 -72.95 51.61 25.69 54.49 5.95%
EY 1.30 2.43 0.08 -1.37 1.94 3.89 1.84 -5.62%
DY 1.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.44 0.41 0.40 0.44 0.43 0.40 7.57%

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