Highlights

[KIMHIN] YoY Quarter Result on 2020-06-30 [#2]

Stock [KIMHIN]: KIM HIN INDUSTRY BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     74.38%    YoY -     53.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 61,281 95,743 97,218 103,921 96,990 89,475 78,002 -3.94%
  YoY % -35.99% -1.52% -6.45% 7.15% 8.40% 14.71% -
  Horiz. % 78.56% 122.74% 124.64% 133.23% 124.34% 114.71% 100.00%
PBT -4,517 -8,672 -4,371 3,258 7,896 11,971 14,633 -
  YoY % 47.91% -98.40% -234.16% -58.74% -34.04% -18.19% -
  Horiz. % -30.87% -59.26% -29.87% 22.26% 53.96% 81.81% 100.00%
Tax 100 -783 -300 -2,094 -3,120 -1,360 834 -29.76%
  YoY % 112.77% -161.00% 85.67% 32.88% -129.41% -263.07% -
  Horiz. % 11.99% -93.88% -35.97% -251.08% -374.10% -163.07% 100.00%
NP -4,417 -9,455 -4,671 1,164 4,776 10,611 15,467 -
  YoY % 53.28% -102.42% -501.29% -75.63% -54.99% -31.40% -
  Horiz. % -28.56% -61.13% -30.20% 7.53% 30.88% 68.60% 100.00%
NP to SH -4,574 -9,892 -5,060 562 4,215 10,074 14,847 -
  YoY % 53.76% -95.49% -1,000.36% -86.67% -58.16% -32.15% -
  Horiz. % -30.81% -66.63% -34.08% 3.79% 28.39% 67.85% 100.00%
Tax Rate - % - % - % 64.27 % 39.51 % 11.36 % -5.70 % -
  YoY % 0.00% 0.00% 0.00% 62.67% 247.80% 299.30% -
  Horiz. % 0.00% 0.00% 0.00% -1,127.54% -693.16% -199.30% 100.00%
Total Cost 65,698 105,198 101,889 102,757 92,214 78,864 62,535 0.83%
  YoY % -37.55% 3.25% -0.84% 11.43% 16.93% 26.11% -
  Horiz. % 105.06% 168.22% 162.93% 164.32% 147.46% 126.11% 100.00%
Net Worth 385,657 422,119 493,641 514,677 491,750 482,654 457,046 -2.79%
  YoY % -8.64% -14.49% -4.09% 4.66% 1.88% 5.60% -
  Horiz. % 84.38% 92.36% 108.01% 112.61% 107.59% 105.60% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - 4,209 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 41.78 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 385,657 422,119 493,641 514,677 491,750 482,654 457,046 -2.79%
  YoY % -8.64% -14.49% -4.09% 4.66% 1.88% 5.60% -
  Horiz. % 84.38% 92.36% 108.01% 112.61% 107.59% 105.60% 100.00%
NOSH 140,239 140,239 140,239 140,239 140,500 140,306 140,198 0.00%
  YoY % 0.00% 0.00% 0.00% -0.19% 0.14% 0.08% -
  Horiz. % 100.03% 100.03% 100.03% 100.03% 100.22% 100.08% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -7.21 % -9.88 % -4.80 % 1.12 % 4.92 % 11.86 % 19.83 % -
  YoY % 27.02% -105.83% -528.57% -77.24% -58.52% -40.19% -
  Horiz. % -36.36% -49.82% -24.21% 5.65% 24.81% 59.81% 100.00%
ROE -1.19 % -2.34 % -1.03 % 0.11 % 0.86 % 2.09 % 3.25 % -
  YoY % 49.15% -127.18% -1,036.36% -87.21% -58.85% -35.69% -
  Horiz. % -36.62% -72.00% -31.69% 3.38% 26.46% 64.31% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 43.70 68.27 69.32 74.10 69.03 63.77 55.64 -3.94%
  YoY % -35.99% -1.51% -6.45% 7.34% 8.25% 14.61% -
  Horiz. % 78.54% 122.70% 124.59% 133.18% 124.07% 114.61% 100.00%
EPS -3.26 -7.06 -3.61 0.40 3.00 7.18 10.59 -
  YoY % 53.82% -95.57% -1,002.50% -86.67% -58.22% -32.20% -
  Horiz. % -30.78% -66.67% -34.09% 3.78% 28.33% 67.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.7500 3.0100 3.5200 3.6700 3.5000 3.4400 3.2600 -2.79%
  YoY % -8.64% -14.49% -4.09% 4.86% 1.74% 5.52% -
  Horiz. % 84.36% 92.33% 107.98% 112.58% 107.36% 105.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 155,616
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 39.38 61.53 62.47 66.78 62.33 57.50 50.12 -3.94%
  YoY % -36.00% -1.50% -6.45% 7.14% 8.40% 14.72% -
  Horiz. % 78.57% 122.77% 124.64% 133.24% 124.36% 114.72% 100.00%
EPS -2.94 -6.36 -3.25 0.36 2.71 6.47 9.54 -
  YoY % 53.77% -95.69% -1,002.78% -86.72% -58.11% -32.18% -
  Horiz. % -30.82% -66.67% -34.07% 3.77% 28.41% 67.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.70 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.4783 2.7126 3.1722 3.3074 3.1600 3.1016 2.9370 -2.79%
  YoY % -8.64% -14.49% -4.09% 4.66% 1.88% 5.60% -
  Horiz. % 84.38% 92.36% 108.01% 112.61% 107.59% 105.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.7250 1.1600 1.2800 1.9700 1.7000 1.8400 1.2100 -
P/RPS 1.66 1.70 1.85 2.66 2.46 2.89 2.17 -4.36%
  YoY % -2.35% -8.11% -30.45% 8.13% -14.88% 33.18% -
  Horiz. % 76.50% 78.34% 85.25% 122.58% 113.36% 133.18% 100.00%
P/EPS -22.23 -16.45 -35.48 491.59 56.67 25.63 11.43 -
  YoY % -35.14% 53.64% -107.22% 767.46% 121.11% 124.23% -
  Horiz. % -194.49% -143.92% -310.41% 4,300.87% 495.80% 224.23% 100.00%
EY -4.50 -6.08 -2.82 0.20 1.76 3.90 8.75 -
  YoY % 25.99% -115.60% -1,510.00% -88.64% -54.87% -55.43% -
  Horiz. % -51.43% -69.49% -32.23% 2.29% 20.11% 44.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.63 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.26 0.39 0.36 0.54 0.49 0.53 0.37 -5.71%
  YoY % -33.33% 8.33% -33.33% 10.20% -7.55% 43.24% -
  Horiz. % 70.27% 105.41% 97.30% 145.95% 132.43% 143.24% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 23/08/19 28/08/18 24/08/17 25/08/16 26/08/15 29/08/14 -
Price 0.6900 1.1900 1.3500 1.8700 1.7900 1.6500 1.3400 -
P/RPS 1.58 1.74 1.95 2.52 2.59 2.59 2.41 -6.79%
  YoY % -9.20% -10.77% -22.62% -2.70% 0.00% 7.47% -
  Horiz. % 65.56% 72.20% 80.91% 104.56% 107.47% 107.47% 100.00%
P/EPS -21.16 -16.87 -37.42 466.63 59.67 22.98 12.65 -
  YoY % -25.43% 54.92% -108.02% 682.02% 159.66% 81.66% -
  Horiz. % -167.27% -133.36% -295.81% 3,688.77% 471.70% 181.66% 100.00%
EY -4.73 -5.93 -2.67 0.21 1.68 4.35 7.90 -
  YoY % 20.24% -122.10% -1,371.43% -87.50% -61.38% -44.94% -
  Horiz. % -59.87% -75.06% -33.80% 2.66% 21.27% 55.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.82 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.25 0.40 0.38 0.51 0.51 0.48 0.41 -7.91%
  YoY % -37.50% 5.26% -25.49% 0.00% 6.25% 17.07% -
  Horiz. % 60.98% 97.56% 92.68% 124.39% 124.39% 117.07% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS