[KIMHIN] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -66.18%
YoY- -48.87%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 239,850 229,074 204,988 251,493 252,744 233,262 217,332 6.78%
PBT 32,537 24,882 10,068 6,847 16,021 13,422 7,812 158.64%
Tax -6,101 -3,002 -4,248 -2,104 -2,542 280 1,308 -
NP 26,436 21,880 5,820 4,743 13,478 13,702 9,120 103.16%
-
NP to SH 25,618 21,150 5,512 4,239 12,533 12,862 8,416 109.89%
-
Tax Rate 18.75% 12.06% 42.19% 30.73% 15.87% -2.09% -16.74% -
Total Cost 213,414 207,194 199,168 246,750 239,265 219,560 208,212 1.65%
-
Net Worth 429,768 426,906 418,967 421,529 424,834 426,372 423,662 0.95%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 5,581 - - 7,048 9,409 - - -
Div Payout % 21.79% - - 166.29% 75.08% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 429,768 426,906 418,967 421,529 424,834 426,372 423,662 0.95%
NOSH 139,535 139,511 139,191 140,979 141,141 141,651 143,129 -1.67%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.02% 9.55% 2.84% 1.89% 5.33% 5.87% 4.20% -
ROE 5.96% 4.95% 1.32% 1.01% 2.95% 3.02% 1.99% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 171.89 164.20 147.27 178.39 179.07 164.67 151.84 8.61%
EPS 18.36 15.16 3.96 3.01 8.88 9.08 5.88 113.48%
DPS 4.00 0.00 0.00 5.00 6.67 0.00 0.00 -
NAPS 3.08 3.06 3.01 2.99 3.01 3.01 2.96 2.68%
Adjusted Per Share Value based on latest NOSH - 139,759
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 154.13 147.20 131.73 161.61 162.42 149.90 139.66 6.78%
EPS 16.46 13.59 3.54 2.72 8.05 8.27 5.41 109.82%
DPS 3.59 0.00 0.00 4.53 6.05 0.00 0.00 -
NAPS 2.7617 2.7433 2.6923 2.7088 2.73 2.7399 2.7225 0.95%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.13 0.96 0.85 0.96 1.10 1.26 1.37 -
P/RPS 0.66 0.58 0.58 0.54 0.61 0.77 0.90 -18.66%
P/EPS 6.15 6.33 21.46 31.93 12.39 13.88 23.30 -58.81%
EY 16.25 15.79 4.66 3.13 8.07 7.21 4.29 142.79%
DY 3.54 0.00 0.00 5.21 6.06 0.00 0.00 -
P/NAPS 0.37 0.31 0.28 0.32 0.37 0.42 0.46 -13.49%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 24/08/09 26/05/09 25/02/09 19/11/08 27/08/08 26/05/08 -
Price 1.11 0.94 0.90 0.88 0.95 1.20 1.37 -
P/RPS 0.65 0.57 0.61 0.49 0.53 0.73 0.90 -19.48%
P/EPS 6.05 6.20 22.73 29.27 10.70 13.22 23.30 -59.26%
EY 16.54 16.13 4.40 3.42 9.35 7.57 4.29 145.67%
DY 3.60 0.00 0.00 5.68 7.02 0.00 0.00 -
P/NAPS 0.36 0.31 0.30 0.29 0.32 0.40 0.46 -15.06%

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