[KIMHIN] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 1358.55%
YoY- -62.89%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 57,932 65,883 53,610 72,131 53,520 62,786 65,351 -7.72%
PBT 743 7,777 5,939 4,413 919 5,712 11,962 -84.34%
Tax -373 -818 -2,076 -728 -745 -2,271 -3,075 -75.52%
NP 370 6,959 3,863 3,685 174 3,441 8,887 -88.01%
-
NP to SH 435 7,055 3,670 3,413 234 3,198 8,639 -86.38%
-
Tax Rate 50.20% 10.52% 34.96% 16.50% 81.07% 39.76% 25.71% -
Total Cost 57,562 58,924 49,747 68,446 53,346 59,345 56,464 1.29%
-
Net Worth 440,612 418,324 429,794 434,635 425,329 432,161 429,856 1.66%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - 6,977 - - - 4,186 -
Div Payout % - - 190.11% - - - 48.47% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 440,612 418,324 429,794 434,635 425,329 432,161 429,856 1.66%
NOSH 140,322 139,441 139,543 139,306 137,647 139,406 139,563 0.36%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.64% 10.56% 7.21% 5.11% 0.33% 5.48% 13.60% -
ROE 0.10% 1.69% 0.85% 0.79% 0.06% 0.74% 2.01% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 41.28 47.25 38.42 51.78 38.88 45.04 46.83 -8.07%
EPS 0.31 5.05 2.63 2.45 0.17 2.29 6.19 -86.43%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.00 -
NAPS 3.14 3.00 3.08 3.12 3.09 3.10 3.08 1.29%
Adjusted Per Share Value based on latest NOSH - 139,306
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 41.37 47.05 38.28 51.51 38.22 44.84 46.67 -7.72%
EPS 0.31 5.04 2.62 2.44 0.17 2.28 6.17 -86.40%
DPS 0.00 0.00 4.98 0.00 0.00 0.00 2.99 -
NAPS 3.1464 2.9872 3.0692 3.1037 3.0373 3.0861 3.0696 1.66%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.33 1.34 1.26 1.25 1.25 1.17 1.13 -
P/RPS 3.22 2.84 3.28 2.41 3.21 2.60 2.41 21.33%
P/EPS 429.03 26.48 47.91 51.02 735.29 51.00 18.26 721.91%
EY 0.23 3.78 2.09 1.96 0.14 1.96 5.48 -87.94%
DY 0.00 0.00 3.97 0.00 0.00 0.00 2.65 -
P/NAPS 0.42 0.45 0.41 0.40 0.40 0.38 0.37 8.82%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 22/02/11 18/11/10 25/08/10 24/05/10 24/02/10 18/11/09 -
Price 1.32 1.30 1.30 1.27 1.23 1.25 1.11 -
P/RPS 3.20 2.75 3.38 2.45 3.16 2.78 2.37 22.18%
P/EPS 425.81 25.69 49.43 51.84 723.53 54.49 17.93 727.80%
EY 0.23 3.89 2.02 1.93 0.14 1.84 5.58 -88.09%
DY 0.00 0.00 3.85 0.00 0.00 0.00 2.70 -
P/NAPS 0.42 0.43 0.42 0.41 0.40 0.40 0.36 10.83%

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