[KIMHIN] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -59.98%
YoY- -48.87%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 241,823 249,399 248,407 251,493 246,430 229,518 227,720 4.08%
PBT 19,234 12,577 7,411 6,847 12,064 8,729 9,288 62.39%
Tax -4,773 -3,745 -3,493 -2,104 -475 1,133 130 -
NP 14,461 8,832 3,918 4,743 11,589 9,862 9,418 33.05%
-
NP to SH 14,053 8,383 3,513 4,239 10,593 9,034 8,382 41.08%
-
Tax Rate 24.82% 29.78% 47.13% 30.73% 3.94% -12.98% -1.40% -
Total Cost 227,362 240,567 244,489 246,750 234,841 219,656 218,302 2.74%
-
Net Worth 429,856 427,053 418,967 417,880 421,542 424,243 423,662 0.97%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,186 7,002 7,002 7,002 7,002 11,510 11,510 -49.01%
Div Payout % 29.79% 83.53% 199.33% 165.19% 66.10% 127.41% 137.32% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 429,856 427,053 418,967 417,880 421,542 424,243 423,662 0.97%
NOSH 139,563 139,559 139,191 139,759 140,047 140,944 143,129 -1.66%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.98% 3.54% 1.58% 1.89% 4.70% 4.30% 4.14% -
ROE 3.27% 1.96% 0.84% 1.01% 2.51% 2.13% 1.98% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 173.27 178.70 178.46 179.95 175.96 162.84 159.10 5.84%
EPS 10.07 6.01 2.52 3.03 7.56 6.41 5.86 43.42%
DPS 3.00 5.00 5.00 5.01 5.00 8.17 8.00 -47.96%
NAPS 3.08 3.06 3.01 2.99 3.01 3.01 2.96 2.68%
Adjusted Per Share Value based on latest NOSH - 139,759
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 155.40 160.27 159.63 161.61 158.36 147.49 146.33 4.08%
EPS 9.03 5.39 2.26 2.72 6.81 5.81 5.39 41.01%
DPS 2.69 4.50 4.50 4.50 4.50 7.40 7.40 -49.03%
NAPS 2.7623 2.7443 2.6923 2.6853 2.7089 2.7262 2.7225 0.97%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.13 0.96 0.85 0.96 1.10 1.26 1.37 -
P/RPS 0.65 0.54 0.48 0.53 0.63 0.77 0.86 -17.01%
P/EPS 11.22 15.98 33.68 31.65 14.54 19.66 23.39 -38.69%
EY 8.91 6.26 2.97 3.16 6.88 5.09 4.27 63.21%
DY 2.65 5.21 5.88 5.22 4.55 6.48 5.84 -40.92%
P/NAPS 0.37 0.31 0.28 0.32 0.37 0.42 0.46 -13.49%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 24/08/09 26/05/09 25/02/09 19/11/08 27/08/08 26/05/08 -
Price 1.11 0.94 0.90 0.88 0.95 1.20 1.37 -
P/RPS 0.64 0.53 0.50 0.49 0.54 0.74 0.86 -17.86%
P/EPS 11.02 15.65 35.66 29.01 12.56 18.72 23.39 -39.42%
EY 9.07 6.39 2.80 3.45 7.96 5.34 4.27 65.16%
DY 2.70 5.32 5.56 5.69 5.26 6.81 5.84 -40.18%
P/NAPS 0.36 0.31 0.30 0.29 0.32 0.40 0.46 -15.06%

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