[KIMHIN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -67.49%
YoY- -34.51%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 242,674 179,888 114,537 51,247 251,493 189,558 116,631 62.76%
PBT 30,115 24,403 12,441 2,517 6,847 12,016 6,711 171.31%
Tax -6,847 -4,576 -1,501 -1,062 -2,104 -1,907 140 -
NP 23,268 19,827 10,940 1,455 4,743 10,109 6,851 125.44%
-
NP to SH 22,412 19,214 10,575 1,378 4,239 9,400 6,431 129.34%
-
Tax Rate 22.74% 18.75% 12.06% 42.19% 30.73% 15.87% -2.09% -
Total Cost 219,406 160,061 103,597 49,792 246,750 179,449 109,780 58.46%
-
Net Worth 432,500 429,768 426,906 418,967 421,529 424,834 426,372 0.95%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,185 4,186 - - 7,048 7,057 - -
Div Payout % 18.68% 21.79% - - 166.29% 75.08% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 432,500 429,768 426,906 418,967 421,529 424,834 426,372 0.95%
NOSH 139,516 139,535 139,511 139,191 140,979 141,141 141,651 -1.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.59% 11.02% 9.55% 2.84% 1.89% 5.33% 5.87% -
ROE 5.18% 4.47% 2.48% 0.33% 1.01% 2.21% 1.51% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 173.94 128.92 82.10 36.82 178.39 134.30 82.34 64.41%
EPS 16.06 13.77 7.58 0.99 3.01 6.66 4.54 131.62%
DPS 3.00 3.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 3.10 3.08 3.06 3.01 2.99 3.01 3.01 1.97%
Adjusted Per Share Value based on latest NOSH - 139,191
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 155.94 115.60 73.60 32.93 161.61 121.81 74.95 62.75%
EPS 14.40 12.35 6.80 0.89 2.72 6.04 4.13 129.41%
DPS 2.69 2.69 0.00 0.00 4.53 4.53 0.00 -
NAPS 2.7793 2.7617 2.7433 2.6923 2.7088 2.73 2.7399 0.95%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.17 1.13 0.96 0.85 0.96 1.10 1.26 -
P/RPS 0.67 0.88 1.17 2.31 0.54 0.82 1.53 -42.24%
P/EPS 7.28 8.21 12.66 85.86 31.93 16.52 27.75 -58.91%
EY 13.73 12.19 7.90 1.16 3.13 6.05 3.60 143.51%
DY 2.56 2.65 0.00 0.00 5.21 4.55 0.00 -
P/NAPS 0.38 0.37 0.31 0.28 0.32 0.37 0.42 -6.43%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 24/08/09 26/05/09 25/02/09 19/11/08 27/08/08 -
Price 1.25 1.11 0.94 0.90 0.88 0.95 1.20 -
P/RPS 0.72 0.86 1.14 2.44 0.49 0.71 1.46 -37.50%
P/EPS 7.78 8.06 12.40 90.91 29.27 14.26 26.43 -55.65%
EY 12.85 12.41 8.06 1.10 3.42 7.01 3.78 125.58%
DY 2.40 2.70 0.00 0.00 5.68 5.26 0.00 -
P/NAPS 0.40 0.36 0.31 0.30 0.29 0.32 0.40 0.00%

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