[KIMHIN] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 310.53%
YoY- -49.72%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 61,751 66,222 58,733 70,735 67,371 71,371 57,932 4.33%
PBT 5,627 852 1,236 8,120 2,544 9,628 743 284.22%
Tax -1,136 -1,677 -375 -4,163 -1,172 -1,354 -373 109.68%
NP 4,491 -825 861 3,957 1,372 8,274 370 425.75%
-
NP to SH 4,368 -1,147 915 3,547 864 8,065 435 363.48%
-
Tax Rate 20.19% 196.83% 30.34% 51.27% 46.07% 14.06% 50.20% -
Total Cost 57,260 67,047 57,872 66,778 65,999 63,097 57,562 -0.34%
-
Net Worth 443,822 444,812 442,249 419,201 441,754 446,505 440,612 0.48%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 7,022 - - - 6,967 - - -
Div Payout % 160.77% - - - 806.45% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 443,822 444,812 442,249 419,201 441,754 446,505 440,612 0.48%
NOSH 140,450 139,878 138,636 139,733 139,354 139,532 140,322 0.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.27% -1.25% 1.47% 5.59% 2.04% 11.59% 0.64% -
ROE 0.98% -0.26% 0.21% 0.85% 0.20% 1.81% 0.10% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 43.97 47.34 42.36 50.62 48.34 51.15 41.28 4.28%
EPS 3.11 -0.82 0.66 2.54 0.62 5.78 0.31 363.20%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.16 3.18 3.19 3.00 3.17 3.20 3.14 0.42%
Adjusted Per Share Value based on latest NOSH - 139,733
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 39.68 42.55 37.74 45.45 43.29 45.86 37.23 4.32%
EPS 2.81 -0.74 0.59 2.28 0.56 5.18 0.28 363.31%
DPS 4.51 0.00 0.00 0.00 4.48 0.00 0.00 -
NAPS 2.852 2.8584 2.8419 2.6938 2.8387 2.8693 2.8314 0.48%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.25 1.26 1.27 1.26 1.25 1.31 1.33 -
P/RPS 2.84 2.66 3.00 2.49 2.59 2.56 3.22 -8.00%
P/EPS 40.19 -153.66 192.42 49.64 201.61 22.66 429.03 -79.28%
EY 2.49 -0.65 0.52 2.01 0.50 4.41 0.23 387.26%
DY 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.42 0.39 0.41 0.42 -3.19%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 24/08/12 24/05/12 29/02/12 17/11/11 23/08/11 25/05/11 -
Price 1.25 1.26 1.26 1.31 1.24 1.26 1.32 -
P/RPS 2.84 2.66 2.97 2.59 2.56 2.46 3.20 -7.62%
P/EPS 40.19 -153.66 190.91 51.61 200.00 21.80 425.81 -79.18%
EY 2.49 -0.65 0.52 1.94 0.50 4.59 0.23 387.26%
DY 4.00 0.00 0.00 0.00 4.03 0.00 0.00 -
P/NAPS 0.40 0.40 0.39 0.44 0.39 0.39 0.42 -3.19%

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