[KIMHIN] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -93.83%
YoY- 85.9%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 70,735 67,371 71,371 57,932 65,883 53,610 72,131 -1.29%
PBT 8,120 2,544 9,628 743 7,777 5,939 4,413 49.99%
Tax -4,163 -1,172 -1,354 -373 -818 -2,076 -728 218.76%
NP 3,957 1,372 8,274 370 6,959 3,863 3,685 4.84%
-
NP to SH 3,547 864 8,065 435 7,055 3,670 3,413 2.59%
-
Tax Rate 51.27% 46.07% 14.06% 50.20% 10.52% 34.96% 16.50% -
Total Cost 66,778 65,999 63,097 57,562 58,924 49,747 68,446 -1.62%
-
Net Worth 419,201 441,754 446,505 440,612 418,324 429,794 434,635 -2.37%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 6,967 - - - 6,977 - -
Div Payout % - 806.45% - - - 190.11% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 419,201 441,754 446,505 440,612 418,324 429,794 434,635 -2.37%
NOSH 139,733 139,354 139,532 140,322 139,441 139,543 139,306 0.20%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.59% 2.04% 11.59% 0.64% 10.56% 7.21% 5.11% -
ROE 0.85% 0.20% 1.81% 0.10% 1.69% 0.85% 0.79% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 50.62 48.34 51.15 41.28 47.25 38.42 51.78 -1.49%
EPS 2.54 0.62 5.78 0.31 5.05 2.63 2.45 2.42%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.00 3.17 3.20 3.14 3.00 3.08 3.12 -2.57%
Adjusted Per Share Value based on latest NOSH - 140,322
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 50.51 48.11 50.97 41.37 47.05 38.28 51.51 -1.29%
EPS 2.53 0.62 5.76 0.31 5.04 2.62 2.44 2.43%
DPS 0.00 4.98 0.00 0.00 0.00 4.98 0.00 -
NAPS 2.9935 3.1546 3.1885 3.1464 2.9872 3.0692 3.1037 -2.37%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.26 1.25 1.31 1.33 1.34 1.26 1.25 -
P/RPS 2.49 2.59 2.56 3.22 2.84 3.28 2.41 2.19%
P/EPS 49.64 201.61 22.66 429.03 26.48 47.91 51.02 -1.80%
EY 2.01 0.50 4.41 0.23 3.78 2.09 1.96 1.68%
DY 0.00 4.00 0.00 0.00 0.00 3.97 0.00 -
P/NAPS 0.42 0.39 0.41 0.42 0.45 0.41 0.40 3.29%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 17/11/11 23/08/11 25/05/11 22/02/11 18/11/10 25/08/10 -
Price 1.31 1.24 1.26 1.32 1.30 1.30 1.27 -
P/RPS 2.59 2.56 2.46 3.20 2.75 3.38 2.45 3.76%
P/EPS 51.61 200.00 21.80 425.81 25.69 49.43 51.84 -0.29%
EY 1.94 0.50 4.59 0.23 3.89 2.02 1.93 0.34%
DY 0.00 4.03 0.00 0.00 0.00 3.85 0.00 -
P/NAPS 0.44 0.39 0.39 0.42 0.43 0.42 0.41 4.80%

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