[KIMHIN] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 76.86%
YoY- -160.98%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 86,427 88,406 68,900 55,633 58,733 57,932 53,520 8.30%
PBT 247 13,094 5,613 486 1,236 743 919 -19.65%
Tax -982 -1,960 -1,423 -1,074 -375 -373 -745 4.70%
NP -735 11,134 4,190 -588 861 370 174 -
-
NP to SH -680 11,017 3,876 -558 915 435 234 -
-
Tax Rate 397.57% 14.97% 25.35% 220.99% 30.34% 50.20% 81.07% -
Total Cost 87,162 77,272 64,710 56,221 57,872 57,562 53,346 8.51%
-
Net Worth 494,416 470,955 443,773 438,030 442,249 440,612 425,329 2.53%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 4,204 - - - - - -
Div Payout % - 38.17% - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 494,416 470,955 443,773 438,030 442,249 440,612 425,329 2.53%
NOSH 141,666 140,165 140,434 139,499 138,636 140,322 137,647 0.48%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -0.85% 12.59% 6.08% -1.06% 1.47% 0.64% 0.33% -
ROE -0.14% 2.34% 0.87% -0.13% 0.21% 0.10% 0.06% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 61.01 63.07 49.06 39.88 42.36 41.28 38.88 7.79%
EPS -0.48 7.86 2.76 -0.40 0.66 0.31 0.17 -
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.49 3.36 3.16 3.14 3.19 3.14 3.09 2.04%
Adjusted Per Share Value based on latest NOSH - 139,499
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 55.54 56.81 44.28 35.75 37.74 37.23 34.39 8.30%
EPS -0.44 7.08 2.49 -0.36 0.59 0.28 0.15 -
DPS 0.00 2.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1772 3.0264 2.8517 2.8148 2.8419 2.8314 2.7332 2.53%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.01 1.60 1.20 1.22 1.27 1.33 1.25 -
P/RPS 3.29 2.54 2.45 3.06 3.00 3.22 3.21 0.41%
P/EPS -418.75 20.36 43.48 -305.00 192.42 429.03 735.29 -
EY -0.24 4.91 2.30 -0.33 0.52 0.23 0.14 -
DY 0.00 1.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.48 0.38 0.39 0.40 0.42 0.40 6.38%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 27/05/15 23/05/14 22/05/13 24/05/12 25/05/11 24/05/10 -
Price 1.95 1.46 1.25 1.29 1.26 1.32 1.23 -
P/RPS 3.20 2.31 2.55 3.23 2.97 3.20 3.16 0.20%
P/EPS -406.25 18.58 45.29 -322.50 190.91 425.81 723.53 -
EY -0.25 5.38 2.21 -0.31 0.52 0.23 0.14 -
DY 0.00 2.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.43 0.40 0.41 0.39 0.42 0.40 5.76%

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