[KIMHIN] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 92.23%
YoY- 120.61%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 67,371 71,371 57,932 65,883 53,610 72,131 53,520 16.56%
PBT 2,544 9,628 743 7,777 5,939 4,413 919 97.02%
Tax -1,172 -1,354 -373 -818 -2,076 -728 -745 35.22%
NP 1,372 8,274 370 6,959 3,863 3,685 174 295.66%
-
NP to SH 864 8,065 435 7,055 3,670 3,413 234 138.70%
-
Tax Rate 46.07% 14.06% 50.20% 10.52% 34.96% 16.50% 81.07% -
Total Cost 65,999 63,097 57,562 58,924 49,747 68,446 53,346 15.23%
-
Net Worth 441,754 446,505 440,612 418,324 429,794 434,635 425,329 2.55%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 6,967 - - - 6,977 - - -
Div Payout % 806.45% - - - 190.11% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 441,754 446,505 440,612 418,324 429,794 434,635 425,329 2.55%
NOSH 139,354 139,532 140,322 139,441 139,543 139,306 137,647 0.82%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.04% 11.59% 0.64% 10.56% 7.21% 5.11% 0.33% -
ROE 0.20% 1.81% 0.10% 1.69% 0.85% 0.79% 0.06% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 48.34 51.15 41.28 47.25 38.42 51.78 38.88 15.61%
EPS 0.62 5.78 0.31 5.05 2.63 2.45 0.17 136.74%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.17 3.20 3.14 3.00 3.08 3.12 3.09 1.71%
Adjusted Per Share Value based on latest NOSH - 139,441
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 48.11 50.97 41.37 47.05 38.28 51.51 38.22 16.56%
EPS 0.62 5.76 0.31 5.04 2.62 2.44 0.17 136.74%
DPS 4.98 0.00 0.00 0.00 4.98 0.00 0.00 -
NAPS 3.1546 3.1885 3.1464 2.9872 3.0692 3.1037 3.0373 2.55%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.25 1.31 1.33 1.34 1.26 1.25 1.25 -
P/RPS 2.59 2.56 3.22 2.84 3.28 2.41 3.21 -13.31%
P/EPS 201.61 22.66 429.03 26.48 47.91 51.02 735.29 -57.76%
EY 0.50 4.41 0.23 3.78 2.09 1.96 0.14 133.46%
DY 4.00 0.00 0.00 0.00 3.97 0.00 0.00 -
P/NAPS 0.39 0.41 0.42 0.45 0.41 0.40 0.40 -1.67%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 23/08/11 25/05/11 22/02/11 18/11/10 25/08/10 24/05/10 -
Price 1.24 1.26 1.32 1.30 1.30 1.27 1.23 -
P/RPS 2.56 2.46 3.20 2.75 3.38 2.45 3.16 -13.08%
P/EPS 200.00 21.80 425.81 25.69 49.43 51.84 723.53 -57.53%
EY 0.50 4.59 0.23 3.89 2.02 1.93 0.14 133.46%
DY 4.03 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.39 0.39 0.42 0.43 0.42 0.41 0.40 -1.67%

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