[KIMHIN] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -98.96%
YoY- -83.02%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 245,144 179,261 125,651 53,520 242,674 179,888 114,537 65.84%
PBT 19,048 11,271 5,332 919 30,115 24,403 12,441 32.73%
Tax -4,367 -3,549 -1,473 -745 -6,847 -4,576 -1,501 103.40%
NP 14,681 7,722 3,859 174 23,268 19,827 10,940 21.59%
-
NP to SH 14,372 7,317 3,647 234 22,412 19,214 10,575 22.62%
-
Tax Rate 22.93% 31.49% 27.63% 81.07% 22.74% 18.75% 12.06% -
Total Cost 230,463 171,539 121,792 53,346 219,406 160,061 103,597 70.16%
-
Net Worth 432,568 430,083 435,963 425,329 432,500 429,768 426,906 0.87%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 6,976 6,981 - - 4,185 4,186 - -
Div Payout % 48.55% 95.42% - - 18.68% 21.79% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 432,568 430,083 435,963 425,329 432,500 429,768 426,906 0.87%
NOSH 139,538 139,637 139,731 137,647 139,516 139,535 139,511 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.99% 4.31% 3.07% 0.33% 9.59% 11.02% 9.55% -
ROE 3.32% 1.70% 0.84% 0.06% 5.18% 4.47% 2.48% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 175.68 128.38 89.92 38.88 173.94 128.92 82.10 65.82%
EPS 10.30 5.24 2.61 0.17 16.06 13.77 7.58 22.61%
DPS 5.00 5.00 0.00 0.00 3.00 3.00 0.00 -
NAPS 3.10 3.08 3.12 3.09 3.10 3.08 3.06 0.86%
Adjusted Per Share Value based on latest NOSH - 137,647
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 157.53 115.19 80.74 34.39 155.94 115.60 73.60 65.85%
EPS 9.24 4.70 2.34 0.15 14.40 12.35 6.80 22.61%
DPS 4.48 4.49 0.00 0.00 2.69 2.69 0.00 -
NAPS 2.7797 2.7637 2.8015 2.7332 2.7793 2.7617 2.7433 0.88%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.34 1.26 1.25 1.25 1.17 1.13 0.96 -
P/RPS 0.76 0.98 1.39 3.21 0.67 0.88 1.17 -24.93%
P/EPS 13.01 24.05 47.89 735.29 7.28 8.21 12.66 1.82%
EY 7.69 4.16 2.09 0.14 13.73 12.19 7.90 -1.77%
DY 3.73 3.97 0.00 0.00 2.56 2.65 0.00 -
P/NAPS 0.43 0.41 0.40 0.40 0.38 0.37 0.31 24.30%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 18/11/10 25/08/10 24/05/10 24/02/10 18/11/09 24/08/09 -
Price 1.30 1.30 1.27 1.23 1.25 1.11 0.94 -
P/RPS 0.74 1.01 1.41 3.16 0.72 0.86 1.14 -24.97%
P/EPS 12.62 24.81 48.66 723.53 7.78 8.06 12.40 1.17%
EY 7.92 4.03 2.06 0.14 12.85 12.41 8.06 -1.15%
DY 3.85 3.85 0.00 0.00 2.40 2.70 0.00 -
P/NAPS 0.42 0.42 0.41 0.40 0.40 0.36 0.31 22.37%

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