[KIMHIN] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 52.83%
YoY- 13.06%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 204,988 251,493 252,744 233,262 217,332 227,783 227,881 -6.80%
PBT 10,068 6,847 16,021 13,422 7,812 10,700 14,202 -20.47%
Tax -4,248 -2,104 -2,542 280 1,308 -1,667 -4,132 1.86%
NP 5,820 4,743 13,478 13,702 9,120 9,033 10,070 -30.59%
-
NP to SH 5,512 4,239 12,533 12,862 8,416 8,291 9,464 -30.23%
-
Tax Rate 42.19% 30.73% 15.87% -2.09% -16.74% 15.58% 29.09% -
Total Cost 199,168 246,750 239,265 219,560 208,212 218,750 217,810 -5.78%
-
Net Worth 418,967 421,529 424,834 426,372 423,662 420,193 419,820 -0.13%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 7,048 9,409 - - 11,512 - -
Div Payout % - 166.29% 75.08% - - 138.85% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 418,967 421,529 424,834 426,372 423,662 420,193 419,820 -0.13%
NOSH 139,191 140,979 141,141 141,651 143,129 143,902 144,268 -2.35%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 2.84% 1.89% 5.33% 5.87% 4.20% 3.97% 4.42% -
ROE 1.32% 1.01% 2.95% 3.02% 1.99% 1.97% 2.25% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 147.27 178.39 179.07 164.67 151.84 158.29 157.96 -4.56%
EPS 3.96 3.01 8.88 9.08 5.88 5.76 6.56 -28.55%
DPS 0.00 5.00 6.67 0.00 0.00 8.00 0.00 -
NAPS 3.01 2.99 3.01 3.01 2.96 2.92 2.91 2.27%
Adjusted Per Share Value based on latest NOSH - 140,944
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 146.38 179.59 180.48 166.57 155.20 162.66 162.73 -6.80%
EPS 3.94 3.03 8.95 9.18 6.01 5.92 6.76 -30.20%
DPS 0.00 5.03 6.72 0.00 0.00 8.22 0.00 -
NAPS 2.9918 3.0101 3.0337 3.0447 3.0254 3.0006 2.9979 -0.13%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.85 0.96 1.10 1.26 1.37 1.28 1.39 -
P/RPS 0.58 0.54 0.61 0.77 0.90 0.81 0.88 -24.24%
P/EPS 21.46 31.93 12.39 13.88 23.30 22.22 21.19 0.84%
EY 4.66 3.13 8.07 7.21 4.29 4.50 4.72 -0.84%
DY 0.00 5.21 6.06 0.00 0.00 6.25 0.00 -
P/NAPS 0.28 0.32 0.37 0.42 0.46 0.44 0.48 -30.16%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 25/02/09 19/11/08 27/08/08 26/05/08 25/02/08 21/11/07 -
Price 0.90 0.88 0.95 1.20 1.37 1.39 1.37 -
P/RPS 0.61 0.49 0.53 0.73 0.90 0.88 0.87 -21.05%
P/EPS 22.73 29.27 10.70 13.22 23.30 24.13 20.88 5.81%
EY 4.40 3.42 9.35 7.57 4.29 4.15 4.79 -5.49%
DY 0.00 5.68 7.02 0.00 0.00 5.76 0.00 -
P/NAPS 0.30 0.29 0.32 0.40 0.46 0.48 0.47 -25.84%

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