[KIMHIN] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 8.34%
YoY- 43.0%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 367,489 387,768 424,902 411,697 365,462 332,878 274,322 4.98%
PBT -39,621 -55,554 11,097 42,794 32,880 37,016 10,646 -
Tax -2,114 -6,196 -9,604 -8,007 -9,037 -4,235 -4,584 -12.09%
NP -41,735 -61,750 1,493 34,787 23,843 32,781 6,062 -
-
NP to SH -42,885 -62,680 240 32,410 22,665 31,030 4,458 -
-
Tax Rate - - 86.55% 18.71% 27.48% 11.44% 43.06% -
Total Cost 409,224 449,518 423,409 376,910 341,619 300,097 268,260 7.28%
-
Net Worth 388,462 431,936 502,055 516,079 494,416 470,955 443,773 -2.19%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - 4,207 8,414 8,427 4,162 42 -
Div Payout % - - 1,752.99% 25.96% 37.18% 13.41% 0.94% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 388,462 431,936 502,055 516,079 494,416 470,955 443,773 -2.19%
NOSH 155,616 155,616 155,616 140,239 141,666 140,165 140,434 1.72%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -11.36% -15.92% 0.35% 8.45% 6.52% 9.85% 2.21% -
ROE -11.04% -14.51% 0.05% 6.28% 4.58% 6.59% 1.00% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 262.04 276.51 302.98 293.57 257.97 237.49 195.34 5.01%
EPS -30.58 -44.70 0.17 23.11 16.00 22.14 3.17 -
DPS 0.00 0.00 3.00 6.00 6.00 3.00 0.03 -
NAPS 2.77 3.08 3.58 3.68 3.49 3.36 3.16 -2.16%
Adjusted Per Share Value based on latest NOSH - 155,616
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 236.15 249.18 273.05 264.56 234.85 213.91 176.28 4.98%
EPS -27.56 -40.28 0.15 20.83 14.56 19.94 2.86 -
DPS 0.00 0.00 2.70 5.41 5.42 2.67 0.03 -
NAPS 2.4963 2.7757 3.2262 3.3164 3.1772 3.0264 2.8517 -2.19%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.735 1.16 1.47 2.25 2.01 1.60 1.20 -
P/RPS 0.28 0.42 0.49 0.77 0.78 0.67 0.61 -12.16%
P/EPS -2.40 -2.60 858.96 9.74 12.56 7.23 37.80 -
EY -41.61 -38.53 0.12 10.27 7.96 13.84 2.65 -
DY 0.00 0.00 2.04 2.67 2.99 1.87 0.02 -
P/NAPS 0.27 0.38 0.41 0.61 0.58 0.48 0.38 -5.53%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/06/20 27/05/19 28/05/18 25/05/17 26/05/16 27/05/15 23/05/14 -
Price 0.73 1.18 1.36 2.27 1.95 1.46 1.25 -
P/RPS 0.28 0.43 0.45 0.77 0.76 0.61 0.64 -12.85%
P/EPS -2.39 -2.64 794.69 9.82 12.19 6.59 39.38 -
EY -41.89 -37.88 0.13 10.18 8.20 15.16 2.54 -
DY 0.00 0.00 2.21 2.64 3.08 2.05 0.02 -
P/NAPS 0.26 0.38 0.38 0.62 0.56 0.43 0.40 -6.92%

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