[KIMHIN] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -61.63%
YoY- -77.27%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 62,298 54,333 56,872 56,015 60,500 54,396 64,624 -2.41%
PBT 4,758 1,953 48 1,970 5,317 3,365 3,194 30.46%
Tax -187 327 1,432 -439 -1,190 -1,470 -824 -62.82%
NP 4,571 2,280 1,480 1,531 4,127 1,895 2,370 55.00%
-
NP to SH 4,327 2,104 1,193 1,410 3,675 2,013 2,185 57.76%
-
Tax Rate 3.93% -16.74% -2,983.33% 22.28% 22.38% 43.68% 25.80% -
Total Cost 57,727 52,053 55,392 54,484 56,373 52,501 62,254 -4.91%
-
Net Worth 424,243 423,662 287,070 418,683 431,161 425,771 290,658 28.70%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - 11,574 - - -
Div Payout % - - - - 314.96% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 424,243 423,662 287,070 418,683 431,161 425,771 290,658 28.70%
NOSH 140,944 143,129 143,535 143,877 144,685 144,820 145,329 -2.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.34% 4.20% 2.60% 2.73% 6.82% 3.48% 3.67% -
ROE 1.02% 0.50% 0.42% 0.34% 0.85% 0.47% 0.75% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 44.20 37.96 39.62 38.93 41.81 37.56 44.47 -0.40%
EPS 3.07 1.47 0.83 0.98 2.54 1.39 1.50 61.27%
DPS 0.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 3.01 2.96 2.00 2.91 2.98 2.94 2.00 31.36%
Adjusted Per Share Value based on latest NOSH - 143,877
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 40.03 34.91 36.55 36.00 38.88 34.96 41.53 -2.42%
EPS 2.78 1.35 0.77 0.91 2.36 1.29 1.40 58.04%
DPS 0.00 0.00 0.00 0.00 7.44 0.00 0.00 -
NAPS 2.7262 2.7225 1.8447 2.6905 2.7707 2.736 1.8678 28.70%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.26 1.37 1.28 1.39 1.53 1.43 1.24 -
P/RPS 2.85 3.61 3.23 3.57 3.66 3.81 2.79 1.42%
P/EPS 41.04 93.20 154.00 141.84 60.24 102.88 82.48 -37.23%
EY 2.44 1.07 0.65 0.71 1.66 0.97 1.21 59.68%
DY 0.00 0.00 0.00 0.00 5.23 0.00 0.00 -
P/NAPS 0.42 0.46 0.64 0.48 0.51 0.49 0.62 -22.88%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 26/05/08 25/02/08 21/11/07 23/08/07 24/05/07 27/02/07 -
Price 1.20 1.37 1.39 1.37 1.48 1.44 1.41 -
P/RPS 2.71 3.61 3.51 3.52 3.54 3.83 3.17 -9.93%
P/EPS 39.09 93.20 167.24 139.80 58.27 103.60 93.78 -44.22%
EY 2.56 1.07 0.60 0.72 1.72 0.97 1.07 78.97%
DY 0.00 0.00 0.00 0.00 5.41 0.00 0.00 -
P/NAPS 0.40 0.46 0.70 0.47 0.50 0.49 0.71 -31.81%

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