[KIMHIN] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -12.52%
YoY- 428.71%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 239,014 251,302 214,080 242,674 239,850 229,074 204,988 10.77%
PBT 15,028 10,664 3,676 30,115 32,537 24,882 10,068 30.57%
Tax -4,732 -2,946 -2,980 -6,847 -6,101 -3,002 -4,248 7.45%
NP 10,296 7,718 696 23,268 26,436 21,880 5,820 46.22%
-
NP to SH 9,756 7,294 936 22,412 25,618 21,150 5,512 46.27%
-
Tax Rate 31.49% 27.63% 81.07% 22.74% 18.75% 12.06% 42.19% -
Total Cost 228,718 243,584 213,384 219,406 213,414 207,194 199,168 9.65%
-
Net Worth 430,083 435,963 425,329 432,500 429,768 426,906 418,967 1.75%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 9,309 - - 4,185 5,581 - - -
Div Payout % 95.42% - - 18.68% 21.79% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 430,083 435,963 425,329 432,500 429,768 426,906 418,967 1.75%
NOSH 139,637 139,731 137,647 139,516 139,535 139,511 139,191 0.21%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.31% 3.07% 0.33% 9.59% 11.02% 9.55% 2.84% -
ROE 2.27% 1.67% 0.22% 5.18% 5.96% 4.95% 1.32% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 171.17 179.85 155.53 173.94 171.89 164.20 147.27 10.53%
EPS 6.99 5.22 0.68 16.06 18.36 15.16 3.96 46.00%
DPS 6.67 0.00 0.00 3.00 4.00 0.00 0.00 -
NAPS 3.08 3.12 3.09 3.10 3.08 3.06 3.01 1.54%
Adjusted Per Share Value based on latest NOSH - 139,406
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 170.68 179.45 152.87 173.29 171.28 163.58 146.38 10.77%
EPS 6.97 5.21 0.67 16.00 18.29 15.10 3.94 46.22%
DPS 6.65 0.00 0.00 2.99 3.99 0.00 0.00 -
NAPS 3.0712 3.1132 3.0373 3.0885 3.069 3.0485 2.9918 1.75%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.26 1.25 1.25 1.17 1.13 0.96 0.85 -
P/RPS 0.74 0.70 0.80 0.67 0.66 0.58 0.58 17.61%
P/EPS 18.03 23.95 183.82 7.28 6.15 6.33 21.46 -10.95%
EY 5.54 4.18 0.54 13.73 16.25 15.79 4.66 12.21%
DY 5.29 0.00 0.00 2.56 3.54 0.00 0.00 -
P/NAPS 0.41 0.40 0.40 0.38 0.37 0.31 0.28 28.91%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 25/08/10 24/05/10 24/02/10 18/11/09 24/08/09 26/05/09 -
Price 1.30 1.27 1.23 1.25 1.11 0.94 0.90 -
P/RPS 0.76 0.71 0.79 0.72 0.65 0.57 0.61 15.77%
P/EPS 18.61 24.33 180.88 7.78 6.05 6.20 22.73 -12.47%
EY 5.37 4.11 0.55 12.85 16.54 16.13 4.40 14.19%
DY 5.13 0.00 0.00 2.40 3.60 0.00 0.00 -
P/NAPS 0.42 0.41 0.40 0.40 0.36 0.31 0.30 25.12%

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