[KIMHIN] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 3.41%
YoY- -10.17%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 249,306 250,458 234,932 267,409 262,232 258,606 231,728 4.98%
PBT 10,286 4,176 4,944 21,035 17,220 20,742 2,972 128.28%
Tax -4,250 -4,104 -1,500 -7,062 -3,865 -3,454 -1,492 100.56%
NP 6,036 72 3,444 13,973 13,354 17,288 1,480 154.61%
-
NP to SH 5,514 -464 3,660 12,911 12,485 17,000 1,740 115.29%
-
Tax Rate 41.32% 98.28% 30.34% 33.57% 22.44% 16.65% 50.20% -
Total Cost 243,270 250,386 231,488 253,436 248,877 241,318 230,248 3.72%
-
Net Worth 443,042 433,976 442,249 445,336 442,382 446,633 440,612 0.36%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 9,346 - - 6,980 9,303 - - -
Div Payout % 169.49% - - 54.06% 74.52% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 443,042 433,976 442,249 445,336 442,382 446,633 440,612 0.36%
NOSH 140,203 136,470 138,636 139,603 139,552 139,573 140,322 -0.05%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.42% 0.03% 1.47% 5.23% 5.09% 6.69% 0.64% -
ROE 1.24% -0.11% 0.83% 2.90% 2.82% 3.81% 0.39% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 177.82 183.53 169.46 191.55 187.91 185.28 165.14 5.04%
EPS 3.93 -0.34 2.64 9.30 8.95 12.18 1.24 115.31%
DPS 6.67 0.00 0.00 5.00 6.67 0.00 0.00 -
NAPS 3.16 3.18 3.19 3.19 3.17 3.20 3.14 0.42%
Adjusted Per Share Value based on latest NOSH - 139,733
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 178.03 178.85 167.76 190.96 187.26 184.67 165.48 4.98%
EPS 3.94 -0.33 2.61 9.22 8.92 12.14 1.24 115.67%
DPS 6.67 0.00 0.00 4.98 6.64 0.00 0.00 -
NAPS 3.1638 3.099 3.1581 3.1801 3.159 3.1894 3.1464 0.36%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.25 1.26 1.27 1.26 1.25 1.31 1.33 -
P/RPS 0.70 0.69 0.75 0.66 0.67 0.71 0.81 -9.24%
P/EPS 31.78 -370.59 48.11 13.62 13.97 10.76 107.26 -55.45%
EY 3.15 -0.27 2.08 7.34 7.16 9.30 0.93 125.03%
DY 5.33 0.00 0.00 3.97 5.33 0.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.39 0.39 0.41 0.42 -3.19%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 24/08/12 24/05/12 29/02/12 17/11/11 23/08/11 25/05/11 -
Price 1.25 1.26 1.26 1.31 1.24 1.26 1.32 -
P/RPS 0.70 0.69 0.74 0.68 0.66 0.68 0.80 -8.49%
P/EPS 31.78 -370.59 47.73 14.16 13.86 10.34 106.45 -55.23%
EY 3.15 -0.27 2.10 7.06 7.22 9.67 0.94 123.44%
DY 5.33 0.00 0.00 3.82 5.38 0.00 0.00 -
P/NAPS 0.40 0.40 0.39 0.41 0.39 0.39 0.42 -3.19%

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