[KIMHIN] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -92.68%
YoY- -83.02%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 65,883 53,610 72,131 53,520 62,786 65,351 63,290 2.70%
PBT 7,777 5,939 4,413 919 5,712 11,962 9,924 -14.96%
Tax -818 -2,076 -728 -745 -2,271 -3,075 -439 51.25%
NP 6,959 3,863 3,685 174 3,441 8,887 9,485 -18.60%
-
NP to SH 7,055 3,670 3,413 234 3,198 8,639 9,197 -16.16%
-
Tax Rate 10.52% 34.96% 16.50% 81.07% 39.76% 25.71% 4.42% -
Total Cost 58,924 49,747 68,446 53,346 59,345 56,464 53,805 6.22%
-
Net Worth 418,324 429,794 434,635 425,329 432,161 429,856 427,053 -1.36%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 6,977 - - - 4,186 - -
Div Payout % - 190.11% - - - 48.47% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 418,324 429,794 434,635 425,329 432,161 429,856 427,053 -1.36%
NOSH 139,441 139,543 139,306 137,647 139,406 139,563 139,559 -0.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.56% 7.21% 5.11% 0.33% 5.48% 13.60% 14.99% -
ROE 1.69% 0.85% 0.79% 0.06% 0.74% 2.01% 2.15% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 47.25 38.42 51.78 38.88 45.04 46.83 45.35 2.76%
EPS 5.05 2.63 2.45 0.17 2.29 6.19 6.59 -16.21%
DPS 0.00 5.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 3.00 3.08 3.12 3.09 3.10 3.08 3.06 -1.30%
Adjusted Per Share Value based on latest NOSH - 137,647
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 47.05 38.28 51.51 38.22 44.84 46.67 45.20 2.70%
EPS 5.04 2.62 2.44 0.17 2.28 6.17 6.57 -16.15%
DPS 0.00 4.98 0.00 0.00 0.00 2.99 0.00 -
NAPS 2.9872 3.0692 3.1037 3.0373 3.0861 3.0696 3.0496 -1.36%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.34 1.26 1.25 1.25 1.17 1.13 0.96 -
P/RPS 2.84 3.28 2.41 3.21 2.60 2.41 2.12 21.45%
P/EPS 26.48 47.91 51.02 735.29 51.00 18.26 14.57 48.76%
EY 3.78 2.09 1.96 0.14 1.96 5.48 6.86 -32.71%
DY 0.00 3.97 0.00 0.00 0.00 2.65 0.00 -
P/NAPS 0.45 0.41 0.40 0.40 0.38 0.37 0.31 28.11%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 18/11/10 25/08/10 24/05/10 24/02/10 18/11/09 24/08/09 -
Price 1.30 1.30 1.27 1.23 1.25 1.11 0.94 -
P/RPS 2.75 3.38 2.45 3.16 2.78 2.37 2.07 20.78%
P/EPS 25.69 49.43 51.84 723.53 54.49 17.93 14.26 47.89%
EY 3.89 2.02 1.93 0.14 1.84 5.58 7.01 -32.39%
DY 0.00 3.85 0.00 0.00 0.00 2.70 0.00 -
P/NAPS 0.43 0.42 0.41 0.40 0.40 0.36 0.31 24.30%

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