[KIMHIN] YoY TTM Result on 30-Jun-2012 [#2]

Stock

[KIMHIN] KIM HIN INDUSTRY BHD

Announcement Date

24-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- -68.79%

YoY- -78.26%

Quarter Report

KHIB Qtrly Report Jun 12.doc

Latest QR

Upcoming QR

KIMHIN's Result

KIMHIN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	344,351	283,433	245,854	263,061	248,796	253,788	249,399	5.52%
YoY %	21.49%	15.29%	-6.54%	5.73%	-1.97%	1.76%	-	-
Horiz. %	138.07%	113.65%	98.58%	105.48%	99.76%	101.76%	100.00%	-
PBT	34,354	28,940	2,147	12,752	24,087	23,006	12,577	18.22%
YoY %	18.71%	1,247.93%	-83.16%	-47.06%	4.70%	82.92%	-	-
Horiz. %	273.15%	230.10%	17.07%	101.39%	191.52%	182.92%	100.00%	-
Tax	-6,429	-2,942	-4,803	-7,387	-4,621	-6,819	-3,745	9.42%
YoY %	-118.52%	38.75%	34.98%	-59.86%	32.23%	-82.08%	-	-
Horiz. %	171.67%	78.56%	128.25%	197.25%	123.39%	182.08%	100.00%	-
NP	27,925	25,998	-2,656	5,365	19,466	16,187	8,832	21.13%
YoY %	7.41%	1,078.84%	-149.51%	-72.44%	20.26%	83.28%	-	-
Horiz. %	316.18%	294.36%	-30.07%	60.75%	220.40%	183.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,257	24,075	-3,371	4,179	19,225	15,484	8,383	20.94%
YoY %	9.06%	814.18%	-180.67%	-78.26%	24.16%	84.71%	-	-
Horiz. %	313.22%	287.19%	-40.21%	49.85%	229.33%	184.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.71%	10.17%	223.71%	57.93%	19.18%	29.64%	29.78%	-
YoY %	83.97%	-95.45%	286.17%	202.03%	-35.29%	-0.47%	-	-
Horiz. %	62.83%	34.15%	751.21%	194.53%	64.41%	99.53%	100.00%	-
Total Cost	316,426	257,435	248,510	257,696	229,330	237,601	240,567	4.67%
YoY %	22.91%	3.59%	-3.56%	12.37%	-3.48%	-1.23%	-	-
Horiz. %	131.53%	107.01%	103.30%	107.12%	95.33%	98.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	482,654	457,046	436,314	444,812	446,505	434,635	427,053	2.05%
YoY %	5.60%	4.75%	-1.91%	-0.38%	2.73%	1.78%	-	-
Horiz. %	113.02%	107.02%	102.17%	104.16%	104.55%	101.78%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	4,162	42	7,022	6,967	6,977	4,186	7,002	-8.30%
YoY %	9,809.52%	-99.40%	0.79%	-0.14%	66.67%	-40.22%	-	-
Horiz. %	59.44%	0.60%	100.29%	99.50%	99.64%	59.78%	100.00%	-
Div Payout %	15.85%	0.17%	0.00%	166.73%	36.29%	27.04%	83.53%	-
YoY %	9,223.53%	0.00%	0.00%	359.44%	34.21%	-67.63%	-	-
Horiz. %	18.98%	0.20%	0.00%	199.60%	43.45%	32.37%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	482,654	457,046	436,314	444,812	446,505	434,635	427,053	2.05%
YoY %	5.60%	4.75%	-1.91%	-0.38%	2.73%	1.78%	-	-
Horiz. %	113.02%	107.02%	102.17%	104.16%	104.55%	101.78%	100.00%	-
NOSH	140,306	140,198	140,294	139,878	139,532	139,306	139,559	0.08%
YoY %	0.08%	-0.07%	0.30%	0.25%	0.16%	-0.18%	-	-
Horiz. %	100.54%	100.46%	100.53%	100.23%	99.98%	99.82%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	8.11%	9.17%	-1.08%	2.04%	7.82%	6.38%	3.54%	-
YoY %	-11.56%	949.07%	-152.94%	-73.91%	22.57%	80.23%	-	-
Horiz. %	229.10%	259.04%	-30.51%	57.63%	220.90%	180.23%	100.00%	-
ROE	5.44%	5.27%	-0.77%	0.94%	4.31%	3.56%	1.96%	-
YoY %	3.23%	784.42%	-181.91%	-78.19%	21.07%	81.63%	-	-
Horiz. %	277.55%	268.88%	-39.29%	47.96%	219.90%	181.63%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	245.43	202.17	175.24	188.06	178.31	182.18	178.70	5.42%
YoY %	21.40%	15.37%	-6.82%	5.47%	-2.12%	1.95%	-	-
Horiz. %	137.34%	113.13%	98.06%	105.24%	99.78%	101.95%	100.00%	-
EPS	18.71	17.17	-2.40	2.99	13.78	11.12	6.01	20.82%
YoY %	8.97%	815.42%	-180.27%	-78.30%	23.92%	85.02%	-	-
Horiz. %	311.31%	285.69%	-39.93%	49.75%	229.28%	185.02%	100.00%	-
DPS	3.00	0.03	5.00	5.00	5.00	3.00	5.00	-8.15%
YoY %	9,900.00%	-99.40%	0.00%	0.00%	66.67%	-40.00%	-	-
Horiz. %	60.00%	0.60%	100.00%	100.00%	100.00%	60.00%	100.00%	-
NAPS	3.44	3.26	3.11	3.18	3.20	3.12	3.06	1.96%
YoY %	5.52%	4.82%	-2.20%	-0.62%	2.56%	1.96%	-	-
Horiz. %	112.42%	106.54%	101.63%	103.92%	104.58%	101.96%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 139,878
RPS	221.28	182.14	157.99	169.04	159.88	163.09	160.27	5.52%
YoY %	21.49%	15.29%	-6.54%	5.73%	-1.97%	1.76%	-	-
Horiz. %	138.07%	113.65%	98.58%	105.47%	99.76%	101.76%	100.00%	-
EPS	16.87	15.47	-2.17	2.69	12.35	9.95	5.39	20.93%
YoY %	9.05%	812.90%	-180.67%	-78.22%	24.12%	84.60%	-	-
Horiz. %	312.99%	287.01%	-40.26%	49.91%	229.13%	184.60%	100.00%	-
DPS	2.67	0.03	4.51	4.48	4.48	2.69	4.50	-8.32%
YoY %	8,800.00%	-99.33%	0.67%	0.00%	66.54%	-40.22%	-	-
Horiz. %	59.33%	0.67%	100.22%	99.56%	99.56%	59.78%	100.00%	-
NAPS	3.1016	2.937	2.8038	2.8584	2.8693	2.793	2.7443	2.05%
YoY %	5.60%	4.75%	-1.91%	-0.38%	2.73%	1.77%	-	-
Horiz. %	113.02%	107.02%	102.17%	104.16%	104.55%	101.77%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.84	1.21	1.23	1.26	1.31	1.25	0.96	-
P/RPS	0.75	0.60	0.70	0.67	0.73	0.69	0.54	5.62%
YoY %	25.00%	-14.29%	4.48%	-8.22%	5.80%	27.78%	-	-
Horiz. %	138.89%	111.11%	129.63%	124.07%	135.19%	127.78%	100.00%	-
P/EPS	9.83	7.05	-51.19	42.17	9.51	11.25	15.98	-7.77%
YoY %	39.43%	113.77%	-221.39%	343.43%	-15.47%	-29.60%	-	-
Horiz. %	61.51%	44.12%	-320.34%	263.89%	59.51%	70.40%	100.00%	-
EY	10.17	14.19	-1.95	2.37	10.52	8.89	6.26	8.41%
YoY %	-28.33%	827.69%	-182.28%	-77.47%	18.34%	42.01%	-	-
Horiz. %	162.46%	226.68%	-31.15%	37.86%	168.05%	142.01%	100.00%	-
DY	1.63	0.02	4.07	3.97	3.82	2.40	5.21	-17.59%
YoY %	8,050.00%	-99.51%	2.52%	3.93%	59.17%	-53.93%	-	-
Horiz. %	31.29%	0.38%	78.12%	76.20%	73.32%	46.07%	100.00%	-
P/NAPS	0.53	0.37	0.40	0.40	0.41	0.40	0.31	9.34%
YoY %	43.24%	-7.50%	0.00%	-2.44%	2.50%	29.03%	-	-
Horiz. %	170.97%	119.35%	129.03%	129.03%	132.26%	129.03%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	26/08/15	29/08/14	21/08/13	24/08/12	23/08/11	25/08/10	24/08/09	-
Price	1.65	1.34	1.25	1.26	1.26	1.27	0.94	-
P/RPS	0.67	0.66	0.71	0.67	0.71	0.70	0.53	3.98%
YoY %	1.52%	-7.04%	5.97%	-5.63%	1.43%	32.08%	-	-
Horiz. %	126.42%	124.53%	133.96%	126.42%	133.96%	132.08%	100.00%	-
P/EPS	8.82	7.80	-52.02	42.17	9.14	11.43	15.65	-9.11%
YoY %	13.08%	114.99%	-223.36%	361.38%	-20.03%	-26.96%	-	-
Horiz. %	56.36%	49.84%	-332.40%	269.46%	58.40%	73.04%	100.00%	-
EY	11.34	12.82	-1.92	2.37	10.94	8.75	6.39	10.02%
YoY %	-11.54%	767.71%	-181.01%	-78.34%	25.03%	36.93%	-	-
Horiz. %	177.46%	200.63%	-30.05%	37.09%	171.21%	136.93%	100.00%	-
DY	1.82	0.02	4.00	3.97	3.97	2.36	5.32	-16.36%
YoY %	9,000.00%	-99.50%	0.76%	0.00%	68.22%	-55.64%	-	-
Horiz. %	34.21%	0.38%	75.19%	74.62%	74.62%	44.36%	100.00%	-
P/NAPS	0.48	0.41	0.40	0.40	0.39	0.41	0.31	7.55%
YoY %	17.07%	2.50%	0.00%	2.56%	-4.88%	32.26%	-	-
Horiz. %	154.84%	132.26%	129.03%	129.03%	125.81%	132.26%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos