[KIMHIN] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -17.13%
YoY- -58.09%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 242,674 241,823 249,399 248,407 251,493 246,430 229,518 3.77%
PBT 30,115 19,234 12,577 7,411 6,847 12,064 8,729 127.80%
Tax -6,847 -4,773 -3,745 -3,493 -2,104 -475 1,133 -
NP 23,268 14,461 8,832 3,918 4,743 11,589 9,862 76.94%
-
NP to SH 22,412 14,053 8,383 3,513 4,239 10,593 9,034 82.95%
-
Tax Rate 22.74% 24.82% 29.78% 47.13% 30.73% 3.94% -12.98% -
Total Cost 219,406 227,362 240,567 244,489 246,750 234,841 219,656 -0.07%
-
Net Worth 432,161 429,856 427,053 418,967 417,880 421,542 424,243 1.23%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,186 4,186 7,002 7,002 7,002 7,002 11,510 -48.95%
Div Payout % 18.68% 29.79% 83.53% 199.33% 165.19% 66.10% 127.41% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 432,161 429,856 427,053 418,967 417,880 421,542 424,243 1.23%
NOSH 139,406 139,563 139,559 139,191 139,759 140,047 140,944 -0.72%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.59% 5.98% 3.54% 1.58% 1.89% 4.70% 4.30% -
ROE 5.19% 3.27% 1.96% 0.84% 1.01% 2.51% 2.13% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 174.08 173.27 178.70 178.46 179.95 175.96 162.84 4.53%
EPS 16.08 10.07 6.01 2.52 3.03 7.56 6.41 84.31%
DPS 3.00 3.00 5.00 5.00 5.01 5.00 8.17 -48.62%
NAPS 3.10 3.08 3.06 3.01 2.99 3.01 3.01 1.97%
Adjusted Per Share Value based on latest NOSH - 139,191
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 155.94 155.40 160.27 159.63 161.61 158.36 147.49 3.77%
EPS 14.40 9.03 5.39 2.26 2.72 6.81 5.81 82.84%
DPS 2.69 2.69 4.50 4.50 4.50 4.50 7.40 -48.97%
NAPS 2.7771 2.7623 2.7443 2.6923 2.6853 2.7089 2.7262 1.23%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.17 1.13 0.96 0.85 0.96 1.10 1.26 -
P/RPS 0.67 0.65 0.54 0.48 0.53 0.63 0.77 -8.83%
P/EPS 7.28 11.22 15.98 33.68 31.65 14.54 19.66 -48.34%
EY 13.74 8.91 6.26 2.97 3.16 6.88 5.09 93.52%
DY 2.56 2.65 5.21 5.88 5.22 4.55 6.48 -46.06%
P/NAPS 0.38 0.37 0.31 0.28 0.32 0.37 0.42 -6.43%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 24/08/09 26/05/09 25/02/09 19/11/08 27/08/08 -
Price 1.25 1.11 0.94 0.90 0.88 0.95 1.20 -
P/RPS 0.72 0.64 0.53 0.50 0.49 0.54 0.74 -1.80%
P/EPS 7.78 11.02 15.65 35.66 29.01 12.56 18.72 -44.22%
EY 12.86 9.07 6.39 2.80 3.45 7.96 5.34 79.37%
DY 2.40 2.70 5.32 5.56 5.69 5.26 6.81 -50.01%
P/NAPS 0.40 0.36 0.31 0.30 0.29 0.32 0.40 0.00%

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