[KIMHIN] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 30.03%
YoY- -34.51%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 242,674 239,850 229,074 204,988 251,493 252,744 233,262 2.66%
PBT 30,115 32,537 24,882 10,068 6,847 16,021 13,422 71.13%
Tax -6,847 -6,101 -3,002 -4,248 -2,104 -2,542 280 -
NP 23,268 26,436 21,880 5,820 4,743 13,478 13,702 42.19%
-
NP to SH 22,412 25,618 21,150 5,512 4,239 12,533 12,862 44.65%
-
Tax Rate 22.74% 18.75% 12.06% 42.19% 30.73% 15.87% -2.09% -
Total Cost 219,406 213,414 207,194 199,168 246,750 239,265 219,560 -0.04%
-
Net Worth 432,500 429,768 426,906 418,967 421,529 424,834 426,372 0.95%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,185 5,581 - - 7,048 9,409 - -
Div Payout % 18.68% 21.79% - - 166.29% 75.08% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 432,500 429,768 426,906 418,967 421,529 424,834 426,372 0.95%
NOSH 139,516 139,535 139,511 139,191 140,979 141,141 141,651 -1.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.59% 11.02% 9.55% 2.84% 1.89% 5.33% 5.87% -
ROE 5.18% 5.96% 4.95% 1.32% 1.01% 2.95% 3.02% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 173.94 171.89 164.20 147.27 178.39 179.07 164.67 3.70%
EPS 16.06 18.36 15.16 3.96 3.01 8.88 9.08 46.10%
DPS 3.00 4.00 0.00 0.00 5.00 6.67 0.00 -
NAPS 3.10 3.08 3.06 3.01 2.99 3.01 3.01 1.97%
Adjusted Per Share Value based on latest NOSH - 139,191
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 173.29 171.28 163.58 146.38 179.59 180.48 166.57 2.66%
EPS 16.00 18.29 15.10 3.94 3.03 8.95 9.18 44.68%
DPS 2.99 3.99 0.00 0.00 5.03 6.72 0.00 -
NAPS 3.0885 3.069 3.0485 2.9918 3.0101 3.0337 3.0447 0.95%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.17 1.13 0.96 0.85 0.96 1.10 1.26 -
P/RPS 0.67 0.66 0.58 0.58 0.54 0.61 0.77 -8.83%
P/EPS 7.28 6.15 6.33 21.46 31.93 12.39 13.88 -34.88%
EY 13.73 16.25 15.79 4.66 3.13 8.07 7.21 53.45%
DY 2.56 3.54 0.00 0.00 5.21 6.06 0.00 -
P/NAPS 0.38 0.37 0.31 0.28 0.32 0.37 0.42 -6.43%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 24/08/09 26/05/09 25/02/09 19/11/08 27/08/08 -
Price 1.25 1.11 0.94 0.90 0.88 0.95 1.20 -
P/RPS 0.72 0.65 0.57 0.61 0.49 0.53 0.73 -0.91%
P/EPS 7.78 6.05 6.20 22.73 29.27 10.70 13.22 -29.70%
EY 12.85 16.54 16.13 4.40 3.42 9.35 7.57 42.16%
DY 2.40 3.60 0.00 0.00 5.68 7.02 0.00 -
P/NAPS 0.40 0.36 0.31 0.30 0.29 0.32 0.40 0.00%

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