[KIMHIN] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -74.62%
YoY- 4.52%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 251,493 189,558 116,631 54,333 227,783 170,911 114,896 68.18%
PBT 6,847 12,016 6,711 1,953 10,700 10,652 8,682 -14.57%
Tax -2,104 -1,907 140 327 -1,667 -3,099 -2,660 -14.41%
NP 4,743 10,109 6,851 2,280 9,033 7,553 6,022 -14.65%
-
NP to SH 4,239 9,400 6,431 2,104 8,291 7,098 5,688 -17.72%
-
Tax Rate 30.73% 15.87% -2.09% -16.74% 15.58% 29.09% 30.64% -
Total Cost 246,750 179,449 109,780 52,053 218,750 163,358 108,874 72.11%
-
Net Worth 421,529 424,834 426,372 423,662 420,193 419,820 430,209 -1.34%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 7,048 7,057 - - 11,512 - 11,549 -27.94%
Div Payout % 166.29% 75.08% - - 138.85% - 203.05% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 421,529 424,834 426,372 423,662 420,193 419,820 430,209 -1.34%
NOSH 140,979 141,141 141,651 143,129 143,902 144,268 144,365 -1.56%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.89% 5.33% 5.87% 4.20% 3.97% 4.42% 5.24% -
ROE 1.01% 2.21% 1.51% 0.50% 1.97% 1.69% 1.32% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 178.39 134.30 82.34 37.96 158.29 118.47 79.59 70.84%
EPS 3.01 6.66 4.54 1.47 5.76 4.92 3.94 -16.36%
DPS 5.00 5.00 0.00 0.00 8.00 0.00 8.00 -26.79%
NAPS 2.99 3.01 3.01 2.96 2.92 2.91 2.98 0.22%
Adjusted Per Share Value based on latest NOSH - 143,129
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 161.61 121.81 74.95 34.91 146.38 109.83 73.83 68.18%
EPS 2.72 6.04 4.13 1.35 5.33 4.56 3.66 -17.87%
DPS 4.53 4.53 0.00 0.00 7.40 0.00 7.42 -27.92%
NAPS 2.7088 2.73 2.7399 2.7225 2.7002 2.6978 2.7646 -1.34%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.96 1.10 1.26 1.37 1.28 1.39 1.53 -
P/RPS 0.54 0.82 1.53 3.61 0.81 1.17 1.92 -56.90%
P/EPS 31.93 16.52 27.75 93.20 22.22 28.25 38.83 -12.17%
EY 3.13 6.05 3.60 1.07 4.50 3.54 2.58 13.68%
DY 5.21 4.55 0.00 0.00 6.25 0.00 5.23 -0.25%
P/NAPS 0.32 0.37 0.42 0.46 0.44 0.48 0.51 -26.60%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 19/11/08 27/08/08 26/05/08 25/02/08 21/11/07 23/08/07 -
Price 0.88 0.95 1.20 1.37 1.39 1.37 1.48 -
P/RPS 0.49 0.71 1.46 3.61 0.88 1.16 1.86 -58.73%
P/EPS 29.27 14.26 26.43 93.20 24.13 27.85 37.56 -15.25%
EY 3.42 7.01 3.78 1.07 4.15 3.59 2.66 18.14%
DY 5.68 5.26 0.00 0.00 5.76 0.00 5.41 3.28%
P/NAPS 0.29 0.32 0.40 0.46 0.48 0.47 0.50 -30.33%

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