[KIMHIN] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -54.9%
YoY- -48.87%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 179,888 114,537 51,247 251,493 189,558 116,631 54,333 121.97%
PBT 24,403 12,441 2,517 6,847 12,016 6,711 1,953 437.64%
Tax -4,576 -1,501 -1,062 -2,104 -1,907 140 327 -
NP 19,827 10,940 1,455 4,743 10,109 6,851 2,280 322.32%
-
NP to SH 19,214 10,575 1,378 4,239 9,400 6,431 2,104 336.31%
-
Tax Rate 18.75% 12.06% 42.19% 30.73% 15.87% -2.09% -16.74% -
Total Cost 160,061 103,597 49,792 246,750 179,449 109,780 52,053 111.31%
-
Net Worth 429,768 426,906 418,967 421,529 424,834 426,372 423,662 0.95%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,186 - - 7,048 7,057 - - -
Div Payout % 21.79% - - 166.29% 75.08% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 429,768 426,906 418,967 421,529 424,834 426,372 423,662 0.95%
NOSH 139,535 139,511 139,191 140,979 141,141 141,651 143,129 -1.67%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.02% 9.55% 2.84% 1.89% 5.33% 5.87% 4.20% -
ROE 4.47% 2.48% 0.33% 1.01% 2.21% 1.51% 0.50% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 128.92 82.10 36.82 178.39 134.30 82.34 37.96 125.77%
EPS 13.77 7.58 0.99 3.01 6.66 4.54 1.47 343.76%
DPS 3.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 3.08 3.06 3.01 2.99 3.01 3.01 2.96 2.68%
Adjusted Per Share Value based on latest NOSH - 139,759
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 128.46 81.79 36.60 179.59 135.36 83.29 38.80 121.97%
EPS 13.72 7.55 0.98 3.03 6.71 4.59 1.50 336.77%
DPS 2.99 0.00 0.00 5.03 5.04 0.00 0.00 -
NAPS 3.069 3.0485 2.9918 3.0101 3.0337 3.0447 3.0254 0.95%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.13 0.96 0.85 0.96 1.10 1.26 1.37 -
P/RPS 0.88 1.17 2.31 0.54 0.82 1.53 3.61 -60.94%
P/EPS 8.21 12.66 85.86 31.93 16.52 27.75 93.20 -80.17%
EY 12.19 7.90 1.16 3.13 6.05 3.60 1.07 405.55%
DY 2.65 0.00 0.00 5.21 4.55 0.00 0.00 -
P/NAPS 0.37 0.31 0.28 0.32 0.37 0.42 0.46 -13.49%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 24/08/09 26/05/09 25/02/09 19/11/08 27/08/08 26/05/08 -
Price 1.11 0.94 0.90 0.88 0.95 1.20 1.37 -
P/RPS 0.86 1.14 2.44 0.49 0.71 1.46 3.61 -61.53%
P/EPS 8.06 12.40 90.91 29.27 14.26 26.43 93.20 -80.41%
EY 12.41 8.06 1.10 3.42 7.01 3.78 1.07 411.61%
DY 2.70 0.00 0.00 5.68 5.26 0.00 0.00 -
P/NAPS 0.36 0.31 0.30 0.29 0.32 0.40 0.46 -15.06%

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