[KIMHIN] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 1458.55%
YoY- -65.51%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 57,932 245,144 179,261 125,651 53,520 242,674 179,888 -53.04%
PBT 743 19,048 11,271 5,332 919 30,115 24,403 -90.27%
Tax -373 -4,367 -3,549 -1,473 -745 -6,847 -4,576 -81.22%
NP 370 14,681 7,722 3,859 174 23,268 19,827 -92.98%
-
NP to SH 435 14,372 7,317 3,647 234 22,412 19,214 -92.01%
-
Tax Rate 50.20% 22.93% 31.49% 27.63% 81.07% 22.74% 18.75% -
Total Cost 57,562 230,463 171,539 121,792 53,346 219,406 160,061 -49.46%
-
Net Worth 440,612 432,568 430,083 435,963 425,329 432,500 429,768 1.67%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 6,976 6,981 - - 4,185 4,186 -
Div Payout % - 48.55% 95.42% - - 18.68% 21.79% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 440,612 432,568 430,083 435,963 425,329 432,500 429,768 1.67%
NOSH 140,322 139,538 139,637 139,731 137,647 139,516 139,535 0.37%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.64% 5.99% 4.31% 3.07% 0.33% 9.59% 11.02% -
ROE 0.10% 3.32% 1.70% 0.84% 0.06% 5.18% 4.47% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 41.28 175.68 128.38 89.92 38.88 173.94 128.92 -53.22%
EPS 0.31 10.30 5.24 2.61 0.17 16.06 13.77 -92.04%
DPS 0.00 5.00 5.00 0.00 0.00 3.00 3.00 -
NAPS 3.14 3.10 3.08 3.12 3.09 3.10 3.08 1.29%
Adjusted Per Share Value based on latest NOSH - 139,306
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 41.37 175.06 128.01 89.73 38.22 173.29 128.46 -53.04%
EPS 0.31 10.26 5.23 2.60 0.17 16.00 13.72 -92.02%
DPS 0.00 4.98 4.99 0.00 0.00 2.99 2.99 -
NAPS 3.1464 3.089 3.0712 3.1132 3.0373 3.0885 3.069 1.67%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.33 1.34 1.26 1.25 1.25 1.17 1.13 -
P/RPS 3.22 0.76 0.98 1.39 3.21 0.67 0.88 137.64%
P/EPS 429.03 13.01 24.05 47.89 735.29 7.28 8.21 1301.12%
EY 0.23 7.69 4.16 2.09 0.14 13.73 12.19 -92.92%
DY 0.00 3.73 3.97 0.00 0.00 2.56 2.65 -
P/NAPS 0.42 0.43 0.41 0.40 0.40 0.38 0.37 8.82%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 22/02/11 18/11/10 25/08/10 24/05/10 24/02/10 18/11/09 -
Price 1.32 1.30 1.30 1.27 1.23 1.25 1.11 -
P/RPS 3.20 0.74 1.01 1.41 3.16 0.72 0.86 140.31%
P/EPS 425.81 12.62 24.81 48.66 723.53 7.78 8.06 1311.35%
EY 0.23 7.92 4.03 2.06 0.14 12.85 12.41 -93.01%
DY 0.00 3.85 3.85 0.00 0.00 2.40 2.70 -
P/NAPS 0.42 0.42 0.42 0.41 0.40 0.40 0.36 10.83%

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