[KIMHIN] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 283.71%
YoY- 64.44%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 214,080 242,674 239,850 229,074 204,988 251,493 252,744 -10.48%
PBT 3,676 30,115 32,537 24,882 10,068 6,847 16,021 -62.55%
Tax -2,980 -6,847 -6,101 -3,002 -4,248 -2,104 -2,542 11.19%
NP 696 23,268 26,436 21,880 5,820 4,743 13,478 -86.15%
-
NP to SH 936 22,412 25,618 21,150 5,512 4,239 12,533 -82.29%
-
Tax Rate 81.07% 22.74% 18.75% 12.06% 42.19% 30.73% 15.87% -
Total Cost 213,384 219,406 213,414 207,194 199,168 246,750 239,265 -7.35%
-
Net Worth 425,329 432,500 429,768 426,906 418,967 421,529 424,834 0.07%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 4,185 5,581 - - 7,048 9,409 -
Div Payout % - 18.68% 21.79% - - 166.29% 75.08% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 425,329 432,500 429,768 426,906 418,967 421,529 424,834 0.07%
NOSH 137,647 139,516 139,535 139,511 139,191 140,979 141,141 -1.65%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.33% 9.59% 11.02% 9.55% 2.84% 1.89% 5.33% -
ROE 0.22% 5.18% 5.96% 4.95% 1.32% 1.01% 2.95% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 155.53 173.94 171.89 164.20 147.27 178.39 179.07 -8.97%
EPS 0.68 16.06 18.36 15.16 3.96 3.01 8.88 -81.99%
DPS 0.00 3.00 4.00 0.00 0.00 5.00 6.67 -
NAPS 3.09 3.10 3.08 3.06 3.01 2.99 3.01 1.76%
Adjusted Per Share Value based on latest NOSH - 139,559
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 152.87 173.29 171.28 163.58 146.38 179.59 180.48 -10.48%
EPS 0.67 16.00 18.29 15.10 3.94 3.03 8.95 -82.26%
DPS 0.00 2.99 3.99 0.00 0.00 5.03 6.72 -
NAPS 3.0373 3.0885 3.069 3.0485 2.9918 3.0101 3.0337 0.07%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.25 1.17 1.13 0.96 0.85 0.96 1.10 -
P/RPS 0.80 0.67 0.66 0.58 0.58 0.54 0.61 19.83%
P/EPS 183.82 7.28 6.15 6.33 21.46 31.93 12.39 504.77%
EY 0.54 13.73 16.25 15.79 4.66 3.13 8.07 -83.54%
DY 0.00 2.56 3.54 0.00 0.00 5.21 6.06 -
P/NAPS 0.40 0.38 0.37 0.31 0.28 0.32 0.37 5.33%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 24/02/10 18/11/09 24/08/09 26/05/09 25/02/09 19/11/08 -
Price 1.23 1.25 1.11 0.94 0.90 0.88 0.95 -
P/RPS 0.79 0.72 0.65 0.57 0.61 0.49 0.53 30.51%
P/EPS 180.88 7.78 6.05 6.20 22.73 29.27 10.70 559.81%
EY 0.55 12.85 16.54 16.13 4.40 3.42 9.35 -84.90%
DY 0.00 2.40 3.60 0.00 0.00 5.68 7.02 -
P/NAPS 0.40 0.40 0.36 0.31 0.30 0.29 0.32 16.05%

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