[KIMHIN] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -12.39%
YoY- -33.44%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 252,744 233,262 217,332 227,783 227,881 229,792 217,584 10.47%
PBT 16,021 13,422 7,812 10,700 14,202 17,364 13,460 12.27%
Tax -2,542 280 1,308 -1,667 -4,132 -5,320 -5,880 -42.73%
NP 13,478 13,702 9,120 9,033 10,070 12,044 7,580 46.61%
-
NP to SH 12,533 12,862 8,416 8,291 9,464 11,376 8,052 34.19%
-
Tax Rate 15.87% -2.09% -16.74% 15.58% 29.09% 30.64% 43.68% -
Total Cost 239,265 219,560 208,212 218,750 217,810 217,748 210,004 9.05%
-
Net Worth 424,834 426,372 423,662 420,193 419,820 430,209 425,771 -0.14%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 9,409 - - 11,512 - 23,098 - -
Div Payout % 75.08% - - 138.85% - 203.05% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 424,834 426,372 423,662 420,193 419,820 430,209 425,771 -0.14%
NOSH 141,141 141,651 143,129 143,902 144,268 144,365 144,820 -1.69%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.33% 5.87% 4.20% 3.97% 4.42% 5.24% 3.48% -
ROE 2.95% 3.02% 1.99% 1.97% 2.25% 2.64% 1.89% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 179.07 164.67 151.84 158.29 157.96 159.17 150.24 12.37%
EPS 8.88 9.08 5.88 5.76 6.56 7.88 5.56 36.51%
DPS 6.67 0.00 0.00 8.00 0.00 16.00 0.00 -
NAPS 3.01 3.01 2.96 2.92 2.91 2.98 2.94 1.57%
Adjusted Per Share Value based on latest NOSH - 143,535
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 162.42 149.90 139.66 146.38 146.44 147.67 139.82 10.47%
EPS 8.05 8.27 5.41 5.33 6.08 7.31 5.17 34.23%
DPS 6.05 0.00 0.00 7.40 0.00 14.84 0.00 -
NAPS 2.73 2.7399 2.7225 2.7002 2.6978 2.7646 2.736 -0.14%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.10 1.26 1.37 1.28 1.39 1.53 1.43 -
P/RPS 0.61 0.77 0.90 0.81 0.88 0.96 0.95 -25.51%
P/EPS 12.39 13.88 23.30 22.22 21.19 19.42 25.72 -38.46%
EY 8.07 7.21 4.29 4.50 4.72 5.15 3.89 62.44%
DY 6.06 0.00 0.00 6.25 0.00 10.46 0.00 -
P/NAPS 0.37 0.42 0.46 0.44 0.48 0.51 0.49 -17.03%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 27/08/08 26/05/08 25/02/08 21/11/07 23/08/07 24/05/07 -
Price 0.95 1.20 1.37 1.39 1.37 1.48 1.44 -
P/RPS 0.53 0.73 0.90 0.88 0.87 0.93 0.96 -32.62%
P/EPS 10.70 13.22 23.30 24.13 20.88 18.78 25.90 -44.44%
EY 9.35 7.57 4.29 4.15 4.79 5.32 3.86 80.07%
DY 7.02 0.00 0.00 5.76 0.00 10.81 0.00 -
P/NAPS 0.32 0.40 0.46 0.48 0.47 0.50 0.49 -24.66%

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