[KIMHIN] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 81.69%
YoY- 104.4%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 125,651 53,520 242,674 179,888 114,537 51,247 251,493 -37.11%
PBT 5,332 919 30,115 24,403 12,441 2,517 6,847 -15.39%
Tax -1,473 -745 -6,847 -4,576 -1,501 -1,062 -2,104 -21.20%
NP 3,859 174 23,268 19,827 10,940 1,455 4,743 -12.88%
-
NP to SH 3,647 234 22,412 19,214 10,575 1,378 4,239 -9.56%
-
Tax Rate 27.63% 81.07% 22.74% 18.75% 12.06% 42.19% 30.73% -
Total Cost 121,792 53,346 219,406 160,061 103,597 49,792 246,750 -37.62%
-
Net Worth 435,963 425,329 432,500 429,768 426,906 418,967 421,529 2.27%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 4,185 4,186 - - 7,048 -
Div Payout % - - 18.68% 21.79% - - 166.29% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 435,963 425,329 432,500 429,768 426,906 418,967 421,529 2.27%
NOSH 139,731 137,647 139,516 139,535 139,511 139,191 140,979 -0.59%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.07% 0.33% 9.59% 11.02% 9.55% 2.84% 1.89% -
ROE 0.84% 0.06% 5.18% 4.47% 2.48% 0.33% 1.01% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 89.92 38.88 173.94 128.92 82.10 36.82 178.39 -36.74%
EPS 2.61 0.17 16.06 13.77 7.58 0.99 3.01 -9.09%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 5.00 -
NAPS 3.12 3.09 3.10 3.08 3.06 3.01 2.99 2.88%
Adjusted Per Share Value based on latest NOSH - 139,563
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 80.74 34.39 155.94 115.60 73.60 32.93 161.61 -37.11%
EPS 2.34 0.15 14.40 12.35 6.80 0.89 2.72 -9.57%
DPS 0.00 0.00 2.69 2.69 0.00 0.00 4.53 -
NAPS 2.8015 2.7332 2.7793 2.7617 2.7433 2.6923 2.7088 2.27%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.25 1.25 1.17 1.13 0.96 0.85 0.96 -
P/RPS 1.39 3.21 0.67 0.88 1.17 2.31 0.54 88.14%
P/EPS 47.89 735.29 7.28 8.21 12.66 85.86 31.93 31.12%
EY 2.09 0.14 13.73 12.19 7.90 1.16 3.13 -23.66%
DY 0.00 0.00 2.56 2.65 0.00 0.00 5.21 -
P/NAPS 0.40 0.40 0.38 0.37 0.31 0.28 0.32 16.08%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 24/05/10 24/02/10 18/11/09 24/08/09 26/05/09 25/02/09 -
Price 1.27 1.23 1.25 1.11 0.94 0.90 0.88 -
P/RPS 1.41 3.16 0.72 0.86 1.14 2.44 0.49 102.70%
P/EPS 48.66 723.53 7.78 8.06 12.40 90.91 29.27 40.46%
EY 2.06 0.14 12.85 12.41 8.06 1.10 3.42 -28.74%
DY 0.00 0.00 2.40 2.70 0.00 0.00 5.68 -
P/NAPS 0.41 0.40 0.40 0.36 0.31 0.30 0.29 26.04%

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