[KIMHIN] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -34.05%
YoY- -47.01%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 229,518 227,720 227,783 235,535 245,781 245,338 245,527 -4.39%
PBT 8,729 9,288 10,700 13,846 20,456 20,133 18,562 -39.55%
Tax 1,133 130 -1,667 -3,923 -5,563 -6,045 -5,465 -
NP 9,862 9,418 9,033 9,923 14,893 14,088 13,097 -17.24%
-
NP to SH 9,034 8,382 8,291 9,283 14,076 13,694 12,456 -19.29%
-
Tax Rate -12.98% -1.40% 15.58% 28.33% 27.19% 30.03% 29.44% -
Total Cost 219,656 218,302 218,750 225,612 230,888 231,250 232,430 -3.70%
-
Net Worth 424,243 423,662 287,070 418,683 431,161 425,771 290,658 28.70%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 11,510 11,510 11,510 11,510 - 11,656 11,656 -0.83%
Div Payout % 127.41% 137.32% 138.83% 123.99% - 85.12% 93.58% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 424,243 423,662 287,070 418,683 431,161 425,771 290,658 28.70%
NOSH 140,944 143,129 143,535 143,877 144,685 144,820 145,329 -2.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.30% 4.14% 3.97% 4.21% 6.06% 5.74% 5.33% -
ROE 2.13% 1.98% 2.89% 2.22% 3.26% 3.22% 4.29% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 162.84 159.10 158.69 163.71 169.87 169.41 168.95 -2.42%
EPS 6.41 5.86 5.78 6.45 9.73 9.46 8.57 -17.61%
DPS 8.17 8.00 8.00 8.00 0.00 8.00 8.00 1.41%
NAPS 3.01 2.96 2.00 2.91 2.98 2.94 2.00 31.36%
Adjusted Per Share Value based on latest NOSH - 143,877
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 163.90 162.61 162.66 168.20 175.51 175.20 175.33 -4.39%
EPS 6.45 5.99 5.92 6.63 10.05 9.78 8.89 -19.27%
DPS 8.22 8.22 8.22 8.22 0.00 8.32 8.32 -0.80%
NAPS 3.0295 3.0254 2.05 2.9898 3.0789 3.0404 2.0756 28.70%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.26 1.37 1.28 1.39 1.53 1.43 1.24 -
P/RPS 0.77 0.86 0.81 0.85 0.90 0.84 0.73 3.62%
P/EPS 19.66 23.39 22.16 21.54 15.73 15.12 14.47 22.69%
EY 5.09 4.27 4.51 4.64 6.36 6.61 6.91 -18.45%
DY 6.48 5.84 6.25 5.76 0.00 5.59 6.45 0.31%
P/NAPS 0.42 0.46 0.64 0.48 0.51 0.49 0.62 -22.88%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 26/05/08 25/02/08 21/11/07 23/08/07 24/05/07 27/02/07 -
Price 1.20 1.37 1.39 1.37 1.48 1.44 1.41 -
P/RPS 0.74 0.86 0.88 0.84 0.87 0.85 0.83 -7.37%
P/EPS 18.72 23.39 24.06 21.23 15.21 15.23 16.45 9.00%
EY 5.34 4.27 4.16 4.71 6.57 6.57 6.08 -8.29%
DY 6.81 5.84 5.76 5.84 0.00 5.56 5.67 13.00%
P/NAPS 0.40 0.46 0.70 0.47 0.50 0.49 0.71 -31.81%

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