[KIMHIN] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 126.7%
YoY- -34.51%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 62,786 65,351 63,290 51,247 61,935 72,927 62,298 0.52%
PBT 5,712 11,962 9,924 2,517 -5,169 5,305 4,758 12.91%
Tax -2,271 -3,075 -439 -1,062 -197 -2,047 -187 425.94%
NP 3,441 8,887 9,485 1,455 -5,366 3,258 4,571 -17.20%
-
NP to SH 3,198 8,639 9,197 1,378 -5,161 2,969 4,327 -18.20%
-
Tax Rate 39.76% 25.71% 4.42% 42.19% - 38.59% 3.93% -
Total Cost 59,345 56,464 53,805 49,792 67,301 69,669 57,727 1.85%
-
Net Worth 432,161 429,856 427,053 418,967 417,880 421,542 424,243 1.23%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 4,186 - - - 7,002 - -
Div Payout % - 48.47% - - - 235.85% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 432,161 429,856 427,053 418,967 417,880 421,542 424,243 1.23%
NOSH 139,406 139,563 139,559 139,191 139,759 140,047 140,944 -0.72%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.48% 13.60% 14.99% 2.84% -8.66% 4.47% 7.34% -
ROE 0.74% 2.01% 2.15% 0.33% -1.24% 0.70% 1.02% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 45.04 46.83 45.35 36.82 44.32 52.07 44.20 1.25%
EPS 2.29 6.19 6.59 0.99 -3.70 2.12 3.07 -17.70%
DPS 0.00 3.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.10 3.08 3.06 3.01 2.99 3.01 3.01 1.97%
Adjusted Per Share Value based on latest NOSH - 139,191
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 40.35 42.00 40.67 32.93 39.80 46.86 40.03 0.53%
EPS 2.06 5.55 5.91 0.89 -3.32 1.91 2.78 -18.06%
DPS 0.00 2.69 0.00 0.00 0.00 4.50 0.00 -
NAPS 2.7771 2.7623 2.7443 2.6923 2.6853 2.7089 2.7262 1.23%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.17 1.13 0.96 0.85 0.96 1.10 1.26 -
P/RPS 2.60 2.41 2.12 2.31 2.17 2.11 2.85 -5.92%
P/EPS 51.00 18.26 14.57 85.86 -26.00 51.89 41.04 15.54%
EY 1.96 5.48 6.86 1.16 -3.85 1.93 2.44 -13.55%
DY 0.00 2.65 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 0.38 0.37 0.31 0.28 0.32 0.37 0.42 -6.43%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 24/08/09 26/05/09 25/02/09 19/11/08 27/08/08 -
Price 1.25 1.11 0.94 0.90 0.88 0.95 1.20 -
P/RPS 2.78 2.37 2.07 2.44 1.99 1.82 2.71 1.70%
P/EPS 54.49 17.93 14.26 90.91 -23.83 44.81 39.09 24.71%
EY 1.84 5.58 7.01 1.10 -4.20 2.23 2.56 -19.71%
DY 0.00 2.70 0.00 0.00 0.00 5.26 0.00 -
P/NAPS 0.40 0.36 0.31 0.30 0.29 0.32 0.40 0.00%

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