[KIMHIN] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 24.79%
YoY- -30.89%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 116,631 54,333 227,783 170,911 114,896 54,396 245,527 -39.14%
PBT 6,711 1,953 10,700 10,652 8,682 3,365 18,562 -49.28%
Tax 140 327 -1,667 -3,099 -2,660 -1,470 -5,465 -
NP 6,851 2,280 9,033 7,553 6,022 1,895 13,097 -35.10%
-
NP to SH 6,431 2,104 8,291 7,098 5,688 2,013 12,456 -35.66%
-
Tax Rate -2.09% -16.74% 15.58% 29.09% 30.64% 43.68% 29.44% -
Total Cost 109,780 52,053 218,750 163,358 108,874 52,501 232,430 -39.37%
-
Net Worth 426,372 423,662 420,193 419,820 430,209 425,771 424,721 0.25%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 11,512 - 11,549 - 11,636 -
Div Payout % - - 138.85% - 203.05% - 93.42% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 426,372 423,662 420,193 419,820 430,209 425,771 424,721 0.25%
NOSH 141,651 143,129 143,902 144,268 144,365 144,820 145,452 -1.75%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.87% 4.20% 3.97% 4.42% 5.24% 3.48% 5.33% -
ROE 1.51% 0.50% 1.97% 1.69% 1.32% 0.47% 2.93% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 82.34 37.96 158.29 118.47 79.59 37.56 168.80 -38.06%
EPS 4.54 1.47 5.76 4.92 3.94 1.39 8.56 -34.50%
DPS 0.00 0.00 8.00 0.00 8.00 0.00 8.00 -
NAPS 3.01 2.96 2.92 2.91 2.98 2.94 2.92 2.04%
Adjusted Per Share Value based on latest NOSH - 143,877
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 83.29 38.80 162.66 122.05 82.05 38.84 175.33 -39.14%
EPS 4.59 1.50 5.92 5.07 4.06 1.44 8.89 -35.66%
DPS 0.00 0.00 8.22 0.00 8.25 0.00 8.31 -
NAPS 3.0447 3.0254 3.0006 2.9979 3.0721 3.0404 3.0329 0.25%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.26 1.37 1.28 1.39 1.53 1.43 1.24 -
P/RPS 1.53 3.61 0.81 1.17 1.92 3.81 0.73 63.84%
P/EPS 27.75 93.20 22.22 28.25 38.83 102.88 14.48 54.34%
EY 3.60 1.07 4.50 3.54 2.58 0.97 6.91 -35.27%
DY 0.00 0.00 6.25 0.00 5.23 0.00 6.45 -
P/NAPS 0.42 0.46 0.44 0.48 0.51 0.49 0.42 0.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 26/05/08 25/02/08 21/11/07 23/08/07 24/05/07 27/02/07 -
Price 1.20 1.37 1.39 1.37 1.48 1.44 1.41 -
P/RPS 1.46 3.61 0.88 1.16 1.86 3.83 0.84 44.60%
P/EPS 26.43 93.20 24.13 27.85 37.56 103.60 16.46 37.16%
EY 3.78 1.07 4.15 3.59 2.66 0.97 6.07 -27.09%
DY 0.00 0.00 5.76 0.00 5.41 0.00 5.67 -
P/NAPS 0.40 0.46 0.48 0.47 0.50 0.49 0.48 -11.45%

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