[KIMHIN] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -27.2%
YoY- 84.71%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 249,556 245,144 242,047 253,788 244,947 242,674 241,823 2.12%
PBT 18,872 19,048 16,983 23,006 28,517 30,115 19,234 -1.25%
Tax -3,995 -4,367 -5,820 -6,819 -6,530 -6,847 -4,773 -11.19%
NP 14,877 14,681 11,163 16,187 21,987 23,268 14,461 1.91%
-
NP to SH 14,573 14,372 10,515 15,484 21,268 22,412 14,053 2.45%
-
Tax Rate 21.17% 22.93% 34.27% 29.64% 22.90% 22.74% 24.82% -
Total Cost 234,679 230,463 230,884 237,601 222,960 219,406 227,362 2.13%
-
Net Worth 440,612 418,324 429,794 434,635 425,329 432,161 429,856 1.66%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 6,977 6,977 6,977 4,186 4,186 4,186 4,186 40.62%
Div Payout % 47.88% 48.55% 66.35% 27.04% 19.69% 18.68% 29.79% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 440,612 418,324 429,794 434,635 425,329 432,161 429,856 1.66%
NOSH 140,322 139,441 139,543 139,306 137,647 139,406 139,563 0.36%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.96% 5.99% 4.61% 6.38% 8.98% 9.59% 5.98% -
ROE 3.31% 3.44% 2.45% 3.56% 5.00% 5.19% 3.27% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 177.84 175.80 173.46 182.18 177.95 174.08 173.27 1.75%
EPS 10.39 10.31 7.54 11.12 15.45 16.08 10.07 2.10%
DPS 5.00 5.00 5.00 3.00 3.00 3.00 3.00 40.61%
NAPS 3.14 3.00 3.08 3.12 3.09 3.10 3.08 1.29%
Adjusted Per Share Value based on latest NOSH - 139,306
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 178.21 175.06 172.85 181.23 174.92 173.29 172.69 2.12%
EPS 10.41 10.26 7.51 11.06 15.19 16.00 10.04 2.44%
DPS 4.98 4.98 4.98 2.99 2.99 2.99 2.99 40.55%
NAPS 3.1464 2.9872 3.0692 3.1037 3.0373 3.0861 3.0696 1.66%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.33 1.34 1.26 1.25 1.25 1.17 1.13 -
P/RPS 0.75 0.76 0.73 0.69 0.70 0.67 0.65 10.01%
P/EPS 12.81 13.00 16.72 11.25 8.09 7.28 11.22 9.24%
EY 7.81 7.69 5.98 8.89 12.36 13.74 8.91 -8.41%
DY 3.76 3.73 3.97 2.40 2.40 2.56 2.65 26.29%
P/NAPS 0.42 0.45 0.41 0.40 0.40 0.38 0.37 8.82%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 22/02/11 18/11/10 25/08/10 24/05/10 24/02/10 18/11/09 -
Price 1.32 1.30 1.30 1.27 1.23 1.25 1.11 -
P/RPS 0.74 0.74 0.75 0.70 0.69 0.72 0.64 10.17%
P/EPS 12.71 12.61 17.25 11.43 7.96 7.78 11.02 9.98%
EY 7.87 7.93 5.80 8.75 12.56 12.86 9.07 -9.03%
DY 3.79 3.85 3.85 2.36 2.44 2.40 2.70 25.39%
P/NAPS 0.42 0.43 0.42 0.41 0.40 0.40 0.36 10.83%

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