[KIMHIN] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -87.89%
YoY- 85.9%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 267,409 262,232 258,606 231,728 245,144 239,014 251,302 4.21%
PBT 21,035 17,220 20,742 2,972 19,048 15,028 10,664 57.08%
Tax -7,062 -3,865 -3,454 -1,492 -4,367 -4,732 -2,946 78.82%
NP 13,973 13,354 17,288 1,480 14,681 10,296 7,718 48.38%
-
NP to SH 12,911 12,485 17,000 1,740 14,372 9,756 7,294 46.17%
-
Tax Rate 33.57% 22.44% 16.65% 50.20% 22.93% 31.49% 27.63% -
Total Cost 253,436 248,877 241,318 230,248 230,463 228,718 243,584 2.67%
-
Net Worth 445,336 442,382 446,633 440,612 432,568 430,083 435,963 1.42%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 6,980 9,303 - - 6,976 9,309 - -
Div Payout % 54.06% 74.52% - - 48.55% 95.42% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 445,336 442,382 446,633 440,612 432,568 430,083 435,963 1.42%
NOSH 139,603 139,552 139,573 140,322 139,538 139,637 139,731 -0.06%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.23% 5.09% 6.69% 0.64% 5.99% 4.31% 3.07% -
ROE 2.90% 2.82% 3.81% 0.39% 3.32% 2.27% 1.67% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 191.55 187.91 185.28 165.14 175.68 171.17 179.85 4.27%
EPS 9.30 8.95 12.18 1.24 10.30 6.99 5.22 46.80%
DPS 5.00 6.67 0.00 0.00 5.00 6.67 0.00 -
NAPS 3.19 3.17 3.20 3.14 3.10 3.08 3.12 1.48%
Adjusted Per Share Value based on latest NOSH - 140,322
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 190.96 187.26 184.67 165.48 175.06 170.68 179.45 4.21%
EPS 9.22 8.92 12.14 1.24 10.26 6.97 5.21 46.15%
DPS 4.98 6.64 0.00 0.00 4.98 6.65 0.00 -
NAPS 3.1801 3.159 3.1894 3.1464 3.089 3.0712 3.1132 1.42%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.26 1.25 1.31 1.33 1.34 1.26 1.25 -
P/RPS 0.66 0.67 0.71 0.81 0.76 0.74 0.70 -3.83%
P/EPS 13.62 13.97 10.76 107.26 13.01 18.03 23.95 -31.28%
EY 7.34 7.16 9.30 0.93 7.69 5.54 4.18 45.40%
DY 3.97 5.33 0.00 0.00 3.73 5.29 0.00 -
P/NAPS 0.39 0.39 0.41 0.42 0.43 0.41 0.40 -1.66%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 17/11/11 23/08/11 25/05/11 22/02/11 18/11/10 25/08/10 -
Price 1.31 1.24 1.26 1.32 1.30 1.30 1.27 -
P/RPS 0.68 0.66 0.68 0.80 0.74 0.76 0.71 -2.82%
P/EPS 14.16 13.86 10.34 106.45 12.62 18.61 24.33 -30.22%
EY 7.06 7.22 9.67 0.94 7.92 5.37 4.11 43.28%
DY 3.82 5.38 0.00 0.00 3.85 5.13 0.00 -
P/NAPS 0.41 0.39 0.39 0.42 0.42 0.42 0.41 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