[KIMHIN] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -10.69%
YoY- -33.44%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 246,430 229,518 227,720 227,783 235,535 245,781 245,338 0.29%
PBT 12,064 8,729 9,288 10,700 13,846 20,456 20,133 -28.85%
Tax -475 1,133 130 -1,667 -3,923 -5,563 -6,045 -81.56%
NP 11,589 9,862 9,418 9,033 9,923 14,893 14,088 -12.17%
-
NP to SH 10,593 9,034 8,382 8,291 9,283 14,076 13,694 -15.69%
-
Tax Rate 3.94% -12.98% -1.40% 15.58% 28.33% 27.19% 30.03% -
Total Cost 234,841 219,656 218,302 218,750 225,612 230,888 231,250 1.02%
-
Net Worth 421,542 424,243 423,662 287,070 418,683 431,161 425,771 -0.66%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 7,002 11,510 11,510 11,510 11,510 - 11,656 -28.73%
Div Payout % 66.10% 127.41% 137.32% 138.83% 123.99% - 85.12% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 421,542 424,243 423,662 287,070 418,683 431,161 425,771 -0.66%
NOSH 140,047 140,944 143,129 143,535 143,877 144,685 144,820 -2.20%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.70% 4.30% 4.14% 3.97% 4.21% 6.06% 5.74% -
ROE 2.51% 2.13% 1.98% 2.89% 2.22% 3.26% 3.22% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 175.96 162.84 159.10 158.69 163.71 169.87 169.41 2.55%
EPS 7.56 6.41 5.86 5.78 6.45 9.73 9.46 -13.84%
DPS 5.00 8.17 8.00 8.00 8.00 0.00 8.00 -26.83%
NAPS 3.01 3.01 2.96 2.00 2.91 2.98 2.94 1.57%
Adjusted Per Share Value based on latest NOSH - 143,535
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 175.98 163.90 162.61 162.66 168.20 175.51 175.20 0.29%
EPS 7.56 6.45 5.99 5.92 6.63 10.05 9.78 -15.73%
DPS 5.00 8.22 8.22 8.22 8.22 0.00 8.32 -28.72%
NAPS 3.0102 3.0295 3.0254 2.05 2.9898 3.0789 3.0404 -0.66%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.10 1.26 1.37 1.28 1.39 1.53 1.43 -
P/RPS 0.63 0.77 0.86 0.81 0.85 0.90 0.84 -17.40%
P/EPS 14.54 19.66 23.39 22.16 21.54 15.73 15.12 -2.56%
EY 6.88 5.09 4.27 4.51 4.64 6.36 6.61 2.69%
DY 4.55 6.48 5.84 6.25 5.76 0.00 5.59 -12.79%
P/NAPS 0.37 0.42 0.46 0.64 0.48 0.51 0.49 -17.03%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 27/08/08 26/05/08 25/02/08 21/11/07 23/08/07 24/05/07 -
Price 0.95 1.20 1.37 1.39 1.37 1.48 1.44 -
P/RPS 0.54 0.74 0.86 0.88 0.84 0.87 0.85 -26.03%
P/EPS 12.56 18.72 23.39 24.06 21.23 15.21 15.23 -12.02%
EY 7.96 5.34 4.27 4.16 4.71 6.57 6.57 13.60%
DY 5.26 6.81 5.84 5.76 5.84 0.00 5.56 -3.62%
P/NAPS 0.32 0.40 0.46 0.70 0.47 0.50 0.49 -24.66%

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