[KIMHIN] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 41.28%
YoY- 39.82%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 251,302 229,074 233,262 229,792 229,284 239,088 245,658 0.37%
PBT 10,664 24,882 13,422 17,364 13,576 31,742 35,374 -18.10%
Tax -2,946 -3,002 280 -5,320 -5,124 -11,798 -15,296 -23.99%
NP 7,718 21,880 13,702 12,044 8,452 19,944 20,078 -14.72%
-
NP to SH 7,294 21,150 12,862 11,376 8,136 19,616 20,078 -15.52%
-
Tax Rate 27.63% 12.06% -2.09% 30.64% 37.74% 37.17% 43.24% -
Total Cost 243,584 207,194 219,560 217,748 220,832 219,144 225,580 1.28%
-
Net Worth 435,963 426,906 426,372 430,209 428,592 419,041 398,253 1.51%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - 23,098 - - - -
Div Payout % - - - 203.05% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 435,963 426,906 426,372 430,209 428,592 419,041 398,253 1.51%
NOSH 139,731 139,511 141,651 144,365 145,285 151,826 150,284 -1.20%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.07% 9.55% 5.87% 5.24% 3.69% 8.34% 8.17% -
ROE 1.67% 4.95% 3.02% 2.64% 1.90% 4.68% 5.04% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 179.85 164.20 164.67 159.17 157.82 157.47 163.46 1.60%
EPS 5.22 15.16 9.08 7.88 5.60 12.92 13.36 -14.49%
DPS 0.00 0.00 0.00 16.00 0.00 0.00 0.00 -
NAPS 3.12 3.06 3.01 2.98 2.95 2.76 2.65 2.75%
Adjusted Per Share Value based on latest NOSH - 144,685
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 179.45 163.58 166.57 164.09 163.73 170.73 175.42 0.37%
EPS 5.21 15.10 9.18 8.12 5.81 14.01 14.34 -15.52%
DPS 0.00 0.00 0.00 16.49 0.00 0.00 0.00 -
NAPS 3.1132 3.0485 3.0447 3.0721 3.0606 2.9924 2.8439 1.51%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.25 0.96 1.26 1.53 1.47 1.75 2.78 -
P/RPS 0.70 0.58 0.77 0.96 0.93 1.11 1.70 -13.74%
P/EPS 23.95 6.33 13.88 19.42 26.25 13.54 20.81 2.36%
EY 4.18 15.79 7.21 5.15 3.81 7.38 4.81 -2.31%
DY 0.00 0.00 0.00 10.46 0.00 0.00 0.00 -
P/NAPS 0.40 0.31 0.42 0.51 0.50 0.63 1.05 -14.85%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 24/08/09 27/08/08 23/08/07 28/08/06 24/08/05 18/08/04 -
Price 1.27 0.94 1.20 1.48 1.26 1.65 2.25 -
P/RPS 0.71 0.57 0.73 0.93 0.80 1.05 1.38 -10.48%
P/EPS 24.33 6.20 13.22 18.78 22.50 12.77 16.84 6.32%
EY 4.11 16.13 7.57 5.32 4.44 7.83 5.94 -5.95%
DY 0.00 0.00 0.00 10.81 0.00 0.00 0.00 -
P/NAPS 0.41 0.31 0.40 0.50 0.43 0.60 0.85 -11.43%

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