[KIMHIN] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 36.68%
YoY- -35.87%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 262,557 248,796 249,556 245,144 242,047 253,788 244,947 4.73%
PBT 20,692 24,087 18,872 19,048 16,983 23,006 28,517 -19.23%
Tax -3,717 -4,621 -3,995 -4,367 -5,820 -6,819 -6,530 -31.29%
NP 16,975 19,466 14,877 14,681 11,163 16,187 21,987 -15.82%
-
NP to SH 16,419 19,225 14,573 14,372 10,515 15,484 21,268 -15.83%
-
Tax Rate 17.96% 19.18% 21.17% 22.93% 34.27% 29.64% 22.90% -
Total Cost 245,582 229,330 234,679 230,463 230,884 237,601 222,960 6.64%
-
Net Worth 441,754 446,505 440,612 418,324 429,794 434,635 425,329 2.55%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 6,967 6,977 6,977 6,977 6,977 4,186 4,186 40.39%
Div Payout % 42.44% 36.29% 47.88% 48.55% 66.35% 27.04% 19.69% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 441,754 446,505 440,612 418,324 429,794 434,635 425,329 2.55%
NOSH 139,354 139,532 140,322 139,441 139,543 139,306 137,647 0.82%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.47% 7.82% 5.96% 5.99% 4.61% 6.38% 8.98% -
ROE 3.72% 4.31% 3.31% 3.44% 2.45% 3.56% 5.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 188.41 178.31 177.84 175.80 173.46 182.18 177.95 3.87%
EPS 11.78 13.78 10.39 10.31 7.54 11.12 15.45 -16.52%
DPS 5.00 5.00 5.00 5.00 5.00 3.00 3.00 40.52%
NAPS 3.17 3.20 3.14 3.00 3.08 3.12 3.09 1.71%
Adjusted Per Share Value based on latest NOSH - 139,441
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 187.49 177.66 178.21 175.06 172.85 181.23 174.92 4.73%
EPS 11.72 13.73 10.41 10.26 7.51 11.06 15.19 -15.86%
DPS 4.98 4.98 4.98 4.98 4.98 2.99 2.99 40.46%
NAPS 3.1546 3.1885 3.1464 2.9872 3.0692 3.1037 3.0373 2.55%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.25 1.31 1.33 1.34 1.26 1.25 1.25 -
P/RPS 0.66 0.73 0.75 0.76 0.73 0.69 0.70 -3.84%
P/EPS 10.61 9.51 12.81 13.00 16.72 11.25 8.09 19.79%
EY 9.43 10.52 7.81 7.69 5.98 8.89 12.36 -16.49%
DY 4.00 3.82 3.76 3.73 3.97 2.40 2.40 40.52%
P/NAPS 0.39 0.41 0.42 0.45 0.41 0.40 0.40 -1.67%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 23/08/11 25/05/11 22/02/11 18/11/10 25/08/10 24/05/10 -
Price 1.24 1.26 1.32 1.30 1.30 1.27 1.23 -
P/RPS 0.66 0.71 0.74 0.74 0.75 0.70 0.69 -2.91%
P/EPS 10.52 9.14 12.71 12.61 17.25 11.43 7.96 20.40%
EY 9.50 10.94 7.87 7.93 5.80 8.75 12.56 -16.97%
DY 4.03 3.97 3.79 3.85 3.85 2.36 2.44 39.68%
P/NAPS 0.39 0.39 0.42 0.43 0.42 0.41 0.40 -1.67%

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