[KIMHIN] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -15.39%
YoY- -45.4%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 72,927 62,298 54,333 56,872 56,015 60,500 54,396 21.52%
PBT 5,305 4,758 1,953 48 1,970 5,317 3,365 35.34%
Tax -2,047 -187 327 1,432 -439 -1,190 -1,470 24.62%
NP 3,258 4,571 2,280 1,480 1,531 4,127 1,895 43.37%
-
NP to SH 2,969 4,327 2,104 1,193 1,410 3,675 2,013 29.48%
-
Tax Rate 38.59% 3.93% -16.74% -2,983.33% 22.28% 22.38% 43.68% -
Total Cost 69,669 57,727 52,053 55,392 54,484 56,373 52,501 20.69%
-
Net Worth 421,542 424,243 423,662 287,070 418,683 431,161 425,771 -0.66%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 7,002 - - - - 11,574 - -
Div Payout % 235.85% - - - - 314.96% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 421,542 424,243 423,662 287,070 418,683 431,161 425,771 -0.66%
NOSH 140,047 140,944 143,129 143,535 143,877 144,685 144,820 -2.20%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.47% 7.34% 4.20% 2.60% 2.73% 6.82% 3.48% -
ROE 0.70% 1.02% 0.50% 0.42% 0.34% 0.85% 0.47% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 52.07 44.20 37.96 39.62 38.93 41.81 37.56 24.25%
EPS 2.12 3.07 1.47 0.83 0.98 2.54 1.39 32.39%
DPS 5.00 0.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 3.01 3.01 2.96 2.00 2.91 2.98 2.94 1.57%
Adjusted Per Share Value based on latest NOSH - 143,535
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 52.08 44.49 38.80 40.61 40.00 43.20 38.84 21.53%
EPS 2.12 3.09 1.50 0.85 1.01 2.62 1.44 29.32%
DPS 5.00 0.00 0.00 0.00 0.00 8.27 0.00 -
NAPS 3.0102 3.0295 3.0254 2.05 2.9898 3.0789 3.0404 -0.66%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.10 1.26 1.37 1.28 1.39 1.53 1.43 -
P/RPS 2.11 2.85 3.61 3.23 3.57 3.66 3.81 -32.48%
P/EPS 51.89 41.04 93.20 154.00 141.84 60.24 102.88 -36.55%
EY 1.93 2.44 1.07 0.65 0.71 1.66 0.97 57.99%
DY 4.55 0.00 0.00 0.00 0.00 5.23 0.00 -
P/NAPS 0.37 0.42 0.46 0.64 0.48 0.51 0.49 -17.03%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 27/08/08 26/05/08 25/02/08 21/11/07 23/08/07 24/05/07 -
Price 0.95 1.20 1.37 1.39 1.37 1.48 1.44 -
P/RPS 1.82 2.71 3.61 3.51 3.52 3.54 3.83 -39.02%
P/EPS 44.81 39.09 93.20 167.24 139.80 58.27 103.60 -42.71%
EY 2.23 2.56 1.07 0.60 0.72 1.72 0.97 73.92%
DY 5.26 0.00 0.00 0.00 0.00 5.41 0.00 -
P/NAPS 0.32 0.40 0.46 0.70 0.47 0.50 0.49 -24.66%

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