[KIMHIN] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -31.38%
YoY- 110.57%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 63,290 51,247 61,935 72,927 62,298 54,333 56,872 7.39%
PBT 9,924 2,517 -5,169 5,305 4,758 1,953 48 3407.85%
Tax -439 -1,062 -197 -2,047 -187 327 1,432 -
NP 9,485 1,455 -5,366 3,258 4,571 2,280 1,480 245.41%
-
NP to SH 9,197 1,378 -5,161 2,969 4,327 2,104 1,193 290.73%
-
Tax Rate 4.42% 42.19% - 38.59% 3.93% -16.74% -2,983.33% -
Total Cost 53,805 49,792 67,301 69,669 57,727 52,053 55,392 -1.92%
-
Net Worth 427,053 418,967 417,880 421,542 424,243 423,662 287,070 30.34%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - 7,002 - - - -
Div Payout % - - - 235.85% - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 427,053 418,967 417,880 421,542 424,243 423,662 287,070 30.34%
NOSH 139,559 139,191 139,759 140,047 140,944 143,129 143,535 -1.85%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 14.99% 2.84% -8.66% 4.47% 7.34% 4.20% 2.60% -
ROE 2.15% 0.33% -1.24% 0.70% 1.02% 0.50% 0.42% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 45.35 36.82 44.32 52.07 44.20 37.96 39.62 9.43%
EPS 6.59 0.99 -3.70 2.12 3.07 1.47 0.83 298.49%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.06 3.01 2.99 3.01 3.01 2.96 2.00 32.81%
Adjusted Per Share Value based on latest NOSH - 140,047
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 45.20 36.60 44.23 52.08 44.49 38.80 40.61 7.40%
EPS 6.57 0.98 -3.69 2.12 3.09 1.50 0.85 291.41%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.0496 2.9918 2.9841 3.0102 3.0295 3.0254 2.05 30.34%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.96 0.85 0.96 1.10 1.26 1.37 1.28 -
P/RPS 2.12 2.31 2.17 2.11 2.85 3.61 3.23 -24.49%
P/EPS 14.57 85.86 -26.00 51.89 41.04 93.20 154.00 -79.26%
EY 6.86 1.16 -3.85 1.93 2.44 1.07 0.65 381.83%
DY 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 0.31 0.28 0.32 0.37 0.42 0.46 0.64 -38.35%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 26/05/09 25/02/09 19/11/08 27/08/08 26/05/08 25/02/08 -
Price 0.94 0.90 0.88 0.95 1.20 1.37 1.39 -
P/RPS 2.07 2.44 1.99 1.82 2.71 3.61 3.51 -29.69%
P/EPS 14.26 90.91 -23.83 44.81 39.09 93.20 167.24 -80.65%
EY 7.01 1.10 -4.20 2.23 2.56 1.07 0.60 415.65%
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.29 0.32 0.40 0.46 0.70 -41.92%

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