[KIMHIN] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -1437.7%
YoY- -180.67%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 372,977 344,351 283,433 245,854 263,061 248,796 253,788 6.62%
PBT 28,805 34,354 28,940 2,147 12,752 24,087 23,006 3.81%
Tax -10,797 -6,429 -2,942 -4,803 -7,387 -4,621 -6,819 7.95%
NP 18,008 27,925 25,998 -2,656 5,365 19,466 16,187 1.79%
-
NP to SH 16,806 26,257 24,075 -3,371 4,179 19,225 15,484 1.37%
-
Tax Rate 37.48% 18.71% 10.17% 223.71% 57.93% 19.18% 29.64% -
Total Cost 354,969 316,426 257,435 248,510 257,696 229,330 237,601 6.91%
-
Net Worth 491,750 482,654 457,046 436,314 444,812 446,505 434,635 2.07%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 8,427 4,162 42 7,022 6,967 6,977 4,186 12.35%
Div Payout % 50.15% 15.85% 0.17% 0.00% 166.73% 36.29% 27.04% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 491,750 482,654 457,046 436,314 444,812 446,505 434,635 2.07%
NOSH 140,500 140,306 140,198 140,294 139,878 139,532 139,306 0.14%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.83% 8.11% 9.17% -1.08% 2.04% 7.82% 6.38% -
ROE 3.42% 5.44% 5.27% -0.77% 0.94% 4.31% 3.56% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 265.46 245.43 202.17 175.24 188.06 178.31 182.18 6.46%
EPS 11.96 18.71 17.17 -2.40 2.99 13.78 11.12 1.21%
DPS 6.00 3.00 0.03 5.00 5.00 5.00 3.00 12.23%
NAPS 3.50 3.44 3.26 3.11 3.18 3.20 3.12 1.93%
Adjusted Per Share Value based on latest NOSH - 140,294
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 239.68 221.28 182.14 157.99 169.04 159.88 163.09 6.62%
EPS 10.80 16.87 15.47 -2.17 2.69 12.35 9.95 1.37%
DPS 5.42 2.67 0.03 4.51 4.48 4.48 2.69 12.37%
NAPS 3.16 3.1016 2.937 2.8038 2.8584 2.8693 2.793 2.07%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.70 1.84 1.21 1.23 1.26 1.31 1.25 -
P/RPS 0.64 0.75 0.60 0.70 0.67 0.73 0.69 -1.24%
P/EPS 14.21 9.83 7.05 -51.19 42.17 9.51 11.25 3.96%
EY 7.04 10.17 14.19 -1.95 2.37 10.52 8.89 -3.81%
DY 3.53 1.63 0.02 4.07 3.97 3.82 2.40 6.63%
P/NAPS 0.49 0.53 0.37 0.40 0.40 0.41 0.40 3.43%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 29/08/14 21/08/13 24/08/12 23/08/11 25/08/10 -
Price 1.79 1.65 1.34 1.25 1.26 1.26 1.27 -
P/RPS 0.67 0.67 0.66 0.71 0.67 0.71 0.70 -0.72%
P/EPS 14.96 8.82 7.80 -52.02 42.17 9.14 11.43 4.58%
EY 6.68 11.34 12.82 -1.92 2.37 10.94 8.75 -4.39%
DY 3.35 1.82 0.02 4.00 3.97 3.97 2.36 6.00%
P/NAPS 0.51 0.48 0.41 0.40 0.40 0.39 0.41 3.70%

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