[KIMHIN] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 31.92%
YoY- 24.16%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 268,210 267,409 262,557 248,796 249,556 245,144 242,047 7.07%
PBT 21,528 21,035 20,692 24,087 18,872 19,048 16,983 17.11%
Tax -7,064 -7,062 -3,717 -4,621 -3,995 -4,367 -5,820 13.77%
NP 14,464 13,973 16,975 19,466 14,877 14,681 11,163 18.83%
-
NP to SH 13,391 12,911 16,419 19,225 14,573 14,372 10,515 17.47%
-
Tax Rate 32.81% 33.57% 17.96% 19.18% 21.17% 22.93% 34.27% -
Total Cost 253,746 253,436 245,582 229,330 234,679 230,463 230,884 6.49%
-
Net Worth 442,249 419,201 441,754 446,505 440,612 418,324 429,794 1.92%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 6,967 6,967 6,967 6,977 6,977 6,977 6,977 -0.09%
Div Payout % 52.03% 53.97% 42.44% 36.29% 47.88% 48.55% 66.35% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 442,249 419,201 441,754 446,505 440,612 418,324 429,794 1.92%
NOSH 138,636 139,733 139,354 139,532 140,322 139,441 139,543 -0.43%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.39% 5.23% 6.47% 7.82% 5.96% 5.99% 4.61% -
ROE 3.03% 3.08% 3.72% 4.31% 3.31% 3.44% 2.45% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 193.46 191.37 188.41 178.31 177.84 175.80 173.46 7.53%
EPS 9.66 9.24 11.78 13.78 10.39 10.31 7.54 17.94%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 3.19 3.00 3.17 3.20 3.14 3.00 3.08 2.36%
Adjusted Per Share Value based on latest NOSH - 139,532
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 191.53 190.96 187.49 177.66 178.21 175.06 172.85 7.07%
EPS 9.56 9.22 11.72 13.73 10.41 10.26 7.51 17.43%
DPS 4.98 4.98 4.98 4.98 4.98 4.98 4.98 0.00%
NAPS 3.1581 2.9935 3.1546 3.1885 3.1464 2.9872 3.0692 1.92%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.27 1.26 1.25 1.31 1.33 1.34 1.26 -
P/RPS 0.66 0.66 0.66 0.73 0.75 0.76 0.73 -6.49%
P/EPS 13.15 13.64 10.61 9.51 12.81 13.00 16.72 -14.78%
EY 7.61 7.33 9.43 10.52 7.81 7.69 5.98 17.41%
DY 3.94 3.97 4.00 3.82 3.76 3.73 3.97 -0.50%
P/NAPS 0.40 0.42 0.39 0.41 0.42 0.45 0.41 -1.63%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 29/02/12 17/11/11 23/08/11 25/05/11 22/02/11 18/11/10 -
Price 1.26 1.31 1.24 1.26 1.32 1.30 1.30 -
P/RPS 0.65 0.68 0.66 0.71 0.74 0.74 0.75 -9.09%
P/EPS 13.04 14.18 10.52 9.14 12.71 12.61 17.25 -17.00%
EY 7.67 7.05 9.50 10.94 7.87 7.93 5.80 20.45%
DY 3.97 3.82 4.03 3.97 3.79 3.85 3.85 2.06%
P/NAPS 0.39 0.44 0.39 0.39 0.42 0.43 0.42 -4.81%

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