[KIMHIN] YoY TTM 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- -77.55%
YoY- -86.64%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 367,441 313,372 261,055 246,285 267,409 245,144 242,674 7.15%
PBT 45,727 29,535 5,519 7,410 21,035 19,048 30,115 7.20%
Tax -10,015 -3,698 -4,235 -4,973 -7,062 -4,367 -6,847 6.53%
NP 35,712 25,837 1,284 2,437 13,973 14,681 23,268 7.39%
-
NP to SH 34,362 23,889 24 1,725 12,911 14,372 22,412 7.37%
-
Tax Rate 21.90% 12.52% 76.73% 67.11% 33.57% 22.93% 22.74% -
Total Cost 331,729 287,535 259,771 243,848 253,436 230,463 219,406 7.12%
-
Net Worth 421,373 421,421 407,142 441,842 419,201 418,324 432,161 -0.42%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 8,427 4,162 42 7,022 6,967 6,977 4,186 12.36%
Div Payout % 24.53% 17.42% 175.07% 407.10% 53.97% 48.55% 18.68% -
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 421,373 421,421 407,142 441,842 419,201 418,324 432,161 -0.42%
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 9.72% 8.24% 0.49% 0.99% 5.23% 5.99% 9.59% -
ROE 8.15% 5.67% 0.01% 0.39% 3.08% 3.44% 5.19% -
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 261.60 223.08 192.36 175.02 191.37 175.80 174.08 7.02%
EPS 24.46 17.01 0.02 1.23 9.24 10.31 16.08 7.23%
DPS 6.00 3.00 0.03 5.00 5.00 5.00 3.00 12.24%
NAPS 3.00 3.00 3.00 3.14 3.00 3.00 3.10 -0.54%
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 236.12 201.38 167.76 158.26 171.84 157.53 155.94 7.15%
EPS 22.08 15.35 0.02 1.11 8.30 9.24 14.40 7.38%
DPS 5.42 2.67 0.03 4.51 4.48 4.48 2.69 12.37%
NAPS 2.7078 2.7081 2.6163 2.8393 2.6938 2.6882 2.7771 -0.42%
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 0.87 0.53 0.66 0.71 0.66 0.76 0.67 4.44%
P/EPS 9.32 6.94 7,125.00 101.97 13.64 13.00 7.28 4.20%
EY 10.73 14.41 0.01 0.98 7.33 7.69 13.74 -4.03%
DY 2.63 2.54 0.02 4.00 3.97 3.73 2.56 0.45%
P/NAPS 0.76 0.39 0.42 0.40 0.42 0.45 0.38 12.24%
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 0.84 0.59 0.63 0.71 0.68 0.74 0.72 2.60%
P/EPS 8.95 7.76 6,898.81 101.97 14.18 12.61 7.78 2.36%
EY 11.17 12.88 0.01 0.98 7.05 7.93 12.86 -2.31%
DY 2.74 2.27 0.03 4.00 3.82 3.85 2.40 2.23%
P/NAPS 0.73 0.44 0.41 0.40 0.44 0.43 0.40 10.54%

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