[KIMHIN] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock

[KIMHIN] KIM HIN INDUSTRY BHD

Announcement Date

18-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 21.13%

YoY- 104.4%

Quarter Report

KHIB Qtrly Report Sep09.doc

Latest QR

Upcoming QR

KIMHIN's Result

KIMHIN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Annualized Quarter Result
Revenue	249,306	262,232	239,014	239,850	252,744	227,881	241,204	0.55%
YoY %	-4.93%	9.71%	-0.35%	-5.10%	10.91%	-5.52%	-	-
Horiz. %	103.36%	108.72%	99.09%	99.44%	104.78%	94.48%	100.00%	-
PBT	10,286	17,220	15,028	32,537	16,021	14,202	20,490	-10.84%
YoY %	-40.27%	14.59%	-53.81%	103.09%	12.81%	-30.69%	-	-
Horiz. %	50.20%	84.04%	73.34%	158.79%	78.19%	69.31%	100.00%	-
Tax	-4,250	-3,865	-4,732	-6,101	-2,542	-4,132	-6,188	-6.06%
YoY %	-9.96%	18.32%	22.44%	-140.01%	38.48%	33.23%	-	-
Horiz. %	68.68%	62.46%	76.47%	98.59%	41.08%	66.77%	100.00%	-
NP	6,036	13,354	10,296	26,436	13,478	10,070	14,302	-13.38%
YoY %	-54.80%	29.70%	-61.05%	96.14%	33.84%	-29.59%	-	-
Horiz. %	42.20%	93.37%	71.99%	184.84%	94.24%	70.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,514	12,485	9,756	25,618	12,533	9,464	13,694	-14.05%
YoY %	-55.84%	27.97%	-61.92%	104.40%	32.43%	-30.89%	-	-
Horiz. %	40.27%	91.17%	71.24%	187.07%	91.52%	69.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.32%	22.44%	31.49%	18.75%	15.87%	29.09%	30.20%	-
YoY %	84.14%	-28.74%	67.95%	18.15%	-45.45%	-3.68%	-	-
Horiz. %	136.82%	74.30%	104.27%	62.09%	52.55%	96.32%	100.00%	-
Total Cost	243,270	248,877	228,718	213,414	239,265	217,810	226,901	1.16%
YoY %	-2.25%	8.81%	7.17%	-10.80%	9.85%	-4.01%	-	-
Horiz. %	107.21%	109.69%	100.80%	94.06%	105.45%	95.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	443,042	442,382	430,083	429,768	424,834	419,820	424,806	0.70%
YoY %	0.15%	2.86%	0.07%	1.16%	1.19%	-1.17%	-	-
Horiz. %	104.29%	104.14%	101.24%	101.17%	100.01%	98.83%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	9,346	9,303	9,309	5,581	9,409	-	-	-
YoY %	0.46%	-0.06%	66.80%	-40.68%	0.00%	-	-	-
Horiz. %	99.33%	98.87%	98.94%	59.32%	100.00%	-	-	-
Div Payout %	169.49%	74.52%	95.42%	21.79%	75.08%	-	-	-
YoY %	127.44%	-21.90%	337.91%	-70.98%	0.00%	-	-	-
Horiz. %	225.75%	99.25%	127.09%	29.02%	100.00%	-	-	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	443,042	442,382	430,083	429,768	424,834	419,820	424,806	0.70%
YoY %	0.15%	2.86%	0.07%	1.16%	1.19%	-1.17%	-	-
Horiz. %	104.29%	104.14%	101.24%	101.17%	100.01%	98.83%	100.00%	-
NOSH	140,203	139,552	139,637	139,535	141,141	144,268	145,481	-0.61%
YoY %	0.47%	-0.06%	0.07%	-1.14%	-2.17%	-0.83%	-	-
Horiz. %	96.37%	95.92%	95.98%	95.91%	97.02%	99.17%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	2.42%	5.09%	4.31%	11.02%	5.33%	4.42%	5.93%	-
YoY %	-52.46%	18.10%	-60.89%	106.75%	20.59%	-25.46%	-	-
Horiz. %	40.81%	85.83%	72.68%	185.83%	89.88%	74.54%	100.00%	-
ROE	1.24%	2.82%	2.27%	5.96%	2.95%	2.25%	3.22%	-
YoY %	-56.03%	24.23%	-61.91%	102.03%	31.11%	-30.12%	-	-
Horiz. %	38.51%	87.58%	70.50%	185.09%	91.61%	69.88%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	177.82	187.91	171.17	171.89	179.07	157.96	165.80	1.17%
YoY %	-5.37%	9.78%	-0.42%	-4.01%	13.36%	-4.73%	-	-
Horiz. %	107.25%	113.34%	103.24%	103.67%	108.00%	95.27%	100.00%	-
EPS	3.93	8.95	6.99	18.36	8.88	6.56	9.41	-13.53%
YoY %	-56.09%	28.04%	-61.93%	106.76%	35.37%	-30.29%	-	-
Horiz. %	41.76%	95.11%	74.28%	195.11%	94.37%	69.71%	100.00%	-
DPS	6.67	6.67	6.67	4.00	6.67	0.00	0.00	-
YoY %	0.00%	0.00%	66.75%	-40.03%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	59.97%	100.00%	-	-	-
NAPS	3.16	3.17	3.08	3.08	3.01	2.91	2.92	1.32%
YoY %	-0.32%	2.92%	0.00%	2.33%	3.44%	-0.34%	-	-
Horiz. %	108.22%	108.56%	105.48%	105.48%	103.08%	99.66%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 139,563
RPS	178.03	187.26	170.68	171.28	180.48	162.73	172.24	0.55%
YoY %	-4.93%	9.71%	-0.35%	-5.10%	10.91%	-5.52%	-	-
Horiz. %	103.36%	108.72%	99.09%	99.44%	104.78%	94.48%	100.00%	-
EPS	3.94	8.92	6.97	18.29	8.95	6.76	9.78	-14.04%
YoY %	-55.83%	27.98%	-61.89%	104.36%	32.40%	-30.88%	-	-
Horiz. %	40.29%	91.21%	71.27%	187.01%	91.51%	69.12%	100.00%	-
DPS	6.67	6.64	6.65	3.99	6.72	0.00	0.00	-
YoY %	0.45%	-0.15%	66.67%	-40.62%	0.00%	0.00%	-	-
Horiz. %	99.26%	98.81%	98.96%	59.38%	100.00%	-	-	-
NAPS	3.1638	3.159	3.0712	3.069	3.0337	2.9979	3.0335	0.70%
YoY %	0.15%	2.86%	0.07%	1.16%	1.19%	-1.17%	-	-
Horiz. %	104.30%	104.14%	101.24%	101.17%	100.01%	98.83%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	1.25	1.25	1.26	1.13	1.10	1.39	1.25	-
P/RPS	0.70	0.67	0.74	0.66	0.61	0.88	0.75	-1.14%
YoY %	4.48%	-9.46%	12.12%	8.20%	-30.68%	17.33%	-	-
Horiz. %	93.33%	89.33%	98.67%	88.00%	81.33%	117.33%	100.00%	-
P/EPS	31.78	13.97	18.03	6.15	12.39	21.19	13.28	15.63%
YoY %	127.49%	-22.52%	193.17%	-50.36%	-41.53%	59.56%	-	-
Horiz. %	239.31%	105.20%	135.77%	46.31%	93.30%	159.56%	100.00%	-
EY	3.15	7.16	5.54	16.25	8.07	4.72	7.53	-13.50%
YoY %	-56.01%	29.24%	-65.91%	101.36%	70.97%	-37.32%	-	-
Horiz. %	41.83%	95.09%	73.57%	215.80%	107.17%	62.68%	100.00%	-
DY	5.33	5.33	5.29	3.54	6.06	0.00	0.00	-
YoY %	0.00%	0.76%	49.44%	-41.58%	0.00%	0.00%	-	-
Horiz. %	87.95%	87.95%	87.29%	58.42%	100.00%	-	-	-
P/NAPS	0.40	0.39	0.41	0.37	0.37	0.48	0.43	-1.19%
YoY %	2.56%	-4.88%	10.81%	0.00%	-22.92%	11.63%	-	-
Horiz. %	93.02%	90.70%	95.35%	86.05%	86.05%	111.63%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	22/11/12	17/11/11	18/11/10	18/11/09	19/11/08	21/11/07	20/11/06	-
Price	1.25	1.24	1.30	1.11	0.95	1.37	1.27	-
P/RPS	0.70	0.66	0.76	0.65	0.53	0.87	0.77	-1.57%
YoY %	6.06%	-13.16%	16.92%	22.64%	-39.08%	12.99%	-	-
Horiz. %	90.91%	85.71%	98.70%	84.42%	68.83%	112.99%	100.00%	-
P/EPS	31.78	13.86	18.61	6.05	10.70	20.88	13.49	15.33%
YoY %	129.29%	-25.52%	207.60%	-43.46%	-48.75%	54.78%	-	-
Horiz. %	235.58%	102.74%	137.95%	44.85%	79.32%	154.78%	100.00%	-
EY	3.15	7.22	5.37	16.54	9.35	4.79	7.41	-13.27%
YoY %	-56.37%	34.45%	-67.53%	76.90%	95.20%	-35.36%	-	-
Horiz. %	42.51%	97.44%	72.47%	223.21%	126.18%	64.64%	100.00%	-
DY	5.33	5.38	5.13	3.60	7.02	0.00	0.00	-
YoY %	-0.93%	4.87%	42.50%	-48.72%	0.00%	0.00%	-	-
Horiz. %	75.93%	76.64%	73.08%	51.28%	100.00%	-	-	-
P/NAPS	0.40	0.39	0.42	0.36	0.32	0.47	0.43	-1.19%
YoY %	2.56%	-7.14%	16.67%	12.50%	-31.91%	9.30%	-	-
Horiz. %	93.02%	90.70%	97.67%	83.72%	74.42%	109.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos