[KIMHIN] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 18475.0%
YoY- 1669.05%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 411,697 365,462 332,878 274,322 243,185 268,210 249,556 8.69%
PBT 42,794 32,880 37,016 10,646 6,660 21,528 18,872 14.60%
Tax -8,007 -9,037 -4,235 -4,584 -5,672 -7,064 -3,995 12.27%
NP 34,787 23,843 32,781 6,062 988 14,464 14,877 15.19%
-
NP to SH 32,410 22,665 31,030 4,458 252 13,391 14,573 14.23%
-
Tax Rate 18.71% 27.48% 11.44% 43.06% 85.17% 32.81% 21.17% -
Total Cost 376,910 341,619 300,097 268,260 242,197 253,746 234,679 8.20%
-
Net Worth 516,079 494,416 470,955 443,773 438,030 442,249 440,612 2.66%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 8,414 8,427 4,162 42 7,022 6,967 6,977 3.16%
Div Payout % 25.96% 37.18% 13.41% 0.94% 2,786.71% 52.03% 47.88% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 516,079 494,416 470,955 443,773 438,030 442,249 440,612 2.66%
NOSH 140,239 141,666 140,165 140,434 139,499 138,636 140,322 -0.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 8.45% 6.52% 9.85% 2.21% 0.41% 5.39% 5.96% -
ROE 6.28% 4.58% 6.59% 1.00% 0.06% 3.03% 3.31% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 293.57 257.97 237.49 195.34 174.33 193.46 177.84 8.70%
EPS 23.11 16.00 22.14 3.17 0.18 9.66 10.39 14.23%
DPS 6.00 6.00 3.00 0.03 5.00 5.00 5.00 3.08%
NAPS 3.68 3.49 3.36 3.16 3.14 3.19 3.14 2.67%
Adjusted Per Share Value based on latest NOSH - 140,434
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 264.56 234.85 213.91 176.28 156.27 172.35 160.37 8.69%
EPS 20.83 14.56 19.94 2.86 0.16 8.61 9.36 14.24%
DPS 5.41 5.42 2.67 0.03 4.51 4.48 4.48 3.19%
NAPS 3.3164 3.1772 3.0264 2.8517 2.8148 2.8419 2.8314 2.66%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.25 2.01 1.60 1.20 1.22 1.27 1.33 -
P/RPS 0.77 0.78 0.67 0.61 0.70 0.66 0.75 0.43%
P/EPS 9.74 12.56 7.23 37.80 675.36 13.15 12.81 -4.45%
EY 10.27 7.96 13.84 2.65 0.15 7.61 7.81 4.66%
DY 2.67 2.99 1.87 0.02 4.10 3.94 3.76 -5.54%
P/NAPS 0.61 0.58 0.48 0.38 0.39 0.40 0.42 6.41%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 26/05/16 27/05/15 23/05/14 22/05/13 24/05/12 25/05/11 -
Price 2.27 1.95 1.46 1.25 1.29 1.26 1.32 -
P/RPS 0.77 0.76 0.61 0.64 0.74 0.65 0.74 0.66%
P/EPS 9.82 12.19 6.59 39.38 714.11 13.04 12.71 -4.20%
EY 10.18 8.20 15.16 2.54 0.14 7.67 7.87 4.37%
DY 2.64 3.08 2.05 0.02 3.88 3.97 3.79 -5.84%
P/NAPS 0.62 0.56 0.43 0.40 0.41 0.39 0.42 6.70%

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