[KIMHIN] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 29.89%
YoY- 596.05%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 424,902 411,697 365,462 332,878 274,322 243,185 268,210 7.96%
PBT 11,097 42,794 32,880 37,016 10,646 6,660 21,528 -10.45%
Tax -9,604 -8,007 -9,037 -4,235 -4,584 -5,672 -7,064 5.25%
NP 1,493 34,787 23,843 32,781 6,062 988 14,464 -31.49%
-
NP to SH 240 32,410 22,665 31,030 4,458 252 13,391 -48.82%
-
Tax Rate 86.55% 18.71% 27.48% 11.44% 43.06% 85.17% 32.81% -
Total Cost 423,409 376,910 341,619 300,097 268,260 242,197 253,746 8.90%
-
Net Worth 502,055 516,079 494,416 470,955 443,773 438,030 442,249 2.13%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 4,207 8,414 8,427 4,162 42 7,022 6,967 -8.06%
Div Payout % 1,752.99% 25.96% 37.18% 13.41% 0.94% 2,786.71% 52.03% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 502,055 516,079 494,416 470,955 443,773 438,030 442,249 2.13%
NOSH 155,616 140,239 141,666 140,165 140,434 139,499 138,636 1.94%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 0.35% 8.45% 6.52% 9.85% 2.21% 0.41% 5.39% -
ROE 0.05% 6.28% 4.58% 6.59% 1.00% 0.06% 3.03% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 302.98 293.57 257.97 237.49 195.34 174.33 193.46 7.75%
EPS 0.17 23.11 16.00 22.14 3.17 0.18 9.66 -48.98%
DPS 3.00 6.00 6.00 3.00 0.03 5.00 5.00 -8.15%
NAPS 3.58 3.68 3.49 3.36 3.16 3.14 3.19 1.94%
Adjusted Per Share Value based on latest NOSH - 140,165
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 273.05 264.56 234.85 213.91 176.28 156.27 172.35 7.96%
EPS 0.15 20.83 14.56 19.94 2.86 0.16 8.61 -49.06%
DPS 2.70 5.41 5.42 2.67 0.03 4.51 4.48 -8.08%
NAPS 3.2262 3.3164 3.1772 3.0264 2.8517 2.8148 2.8419 2.13%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.47 2.25 2.01 1.60 1.20 1.22 1.27 -
P/RPS 0.49 0.77 0.78 0.67 0.61 0.70 0.66 -4.84%
P/EPS 858.96 9.74 12.56 7.23 37.80 675.36 13.15 100.61%
EY 0.12 10.27 7.96 13.84 2.65 0.15 7.61 -49.90%
DY 2.04 2.67 2.99 1.87 0.02 4.10 3.94 -10.38%
P/NAPS 0.41 0.61 0.58 0.48 0.38 0.39 0.40 0.41%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 25/05/17 26/05/16 27/05/15 23/05/14 22/05/13 24/05/12 -
Price 1.36 2.27 1.95 1.46 1.25 1.29 1.26 -
P/RPS 0.45 0.77 0.76 0.61 0.64 0.74 0.65 -5.94%
P/EPS 794.69 9.82 12.19 6.59 39.38 714.11 13.04 98.31%
EY 0.13 10.18 8.20 15.16 2.54 0.14 7.67 -49.30%
DY 2.21 2.64 3.08 2.05 0.02 3.88 3.97 -9.29%
P/NAPS 0.38 0.62 0.56 0.43 0.40 0.41 0.39 -0.43%

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