[KIMHIN] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock

[KIMHIN] KIM HIN INDUSTRY BHD

Announcement Date

18-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 33.75%

YoY- -61.92%

Quarter Report

KHIB Qtrly Report Sept 10.doc

Latest QR

Upcoming QR

KIMHIN's Result

KIMHIN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	255,540	249,306	262,232	239,014	239,850	252,744	227,881	1.92%
YoY %	2.50%	-4.93%	9.71%	-0.35%	-5.10%	10.91%	-	-
Horiz. %	112.14%	109.40%	115.07%	104.89%	105.25%	110.91%	100.00%	-
PBT	4,910	10,286	17,220	15,028	32,537	16,021	14,202	-16.21%
YoY %	-52.27%	-40.27%	14.59%	-53.81%	103.09%	12.81%	-	-
Horiz. %	34.57%	72.43%	121.25%	105.82%	229.10%	112.81%	100.00%	-
Tax	-4,026	-4,250	-3,865	-4,732	-6,101	-2,542	-4,132	-0.43%
YoY %	5.27%	-9.96%	18.32%	22.44%	-140.01%	38.48%	-	-
Horiz. %	97.43%	102.86%	93.54%	114.52%	147.65%	61.52%	100.00%	-
NP	884	6,036	13,354	10,296	26,436	13,478	10,070	-33.30%
YoY %	-85.35%	-54.80%	29.70%	-61.05%	96.14%	33.84%	-	-
Horiz. %	8.78%	59.94%	132.61%	102.24%	262.52%	133.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-138	5,514	12,485	9,756	25,618	12,533	9,464	-
YoY %	-102.50%	-55.84%	27.97%	-61.92%	104.40%	32.43%	-	-
Horiz. %	-1.46%	58.26%	131.92%	103.09%	270.69%	132.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	82.00%	41.32%	22.44%	31.49%	18.75%	15.87%	29.09%	-
YoY %	98.45%	84.14%	-28.74%	67.95%	18.15%	-45.45%	-	-
Horiz. %	281.88%	142.04%	77.14%	108.25%	64.46%	54.55%	100.00%	-
Total Cost	254,656	243,270	248,877	228,718	213,414	239,265	217,810	2.63%
YoY %	4.68%	-2.25%	8.81%	7.17%	-10.80%	9.85%	-	-
Horiz. %	116.92%	111.69%	114.26%	105.01%	97.98%	109.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	465,026	443,042	442,382	430,083	429,768	424,834	419,820	1.71%
YoY %	4.96%	0.15%	2.86%	0.07%	1.16%	1.19%	-	-
Horiz. %	110.77%	105.53%	105.37%	102.44%	102.37%	101.19%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	5,942	9,346	9,303	9,309	5,581	9,409	-	-
YoY %	-36.42%	0.46%	-0.06%	66.80%	-40.68%	0.00%	-	-
Horiz. %	63.15%	99.33%	98.87%	98.94%	59.32%	100.00%	-	-
Div Payout %	0.00%	169.49%	74.52%	95.42%	21.79%	75.08%	-	-
YoY %	0.00%	127.44%	-21.90%	337.91%	-70.98%	0.00%	-	-
Horiz. %	0.00%	225.75%	99.25%	127.09%	29.02%	100.00%	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	465,026	443,042	442,382	430,083	429,768	424,834	419,820	1.71%
YoY %	4.96%	0.15%	2.86%	0.07%	1.16%	1.19%	-	-
Horiz. %	110.77%	105.53%	105.37%	102.44%	102.37%	101.19%	100.00%	-
NOSH	148,570	140,203	139,552	139,637	139,535	141,141	144,268	0.49%
YoY %	5.97%	0.47%	-0.06%	0.07%	-1.14%	-2.17%	-	-
Horiz. %	102.98%	97.18%	96.73%	96.79%	96.72%	97.83%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	0.35%	2.42%	5.09%	4.31%	11.02%	5.33%	4.42%	-
YoY %	-85.54%	-52.46%	18.10%	-60.89%	106.75%	20.59%	-	-
Horiz. %	7.92%	54.75%	115.16%	97.51%	249.32%	120.59%	100.00%	-
ROE	-0.03%	1.24%	2.82%	2.27%	5.96%	2.95%	2.25%	-
YoY %	-102.42%	-56.03%	24.23%	-61.91%	102.03%	31.11%	-	-
Horiz. %	-1.33%	55.11%	125.33%	100.89%	264.89%	131.11%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	172.00	177.82	187.91	171.17	171.89	179.07	157.96	1.42%
YoY %	-3.27%	-5.37%	9.78%	-0.42%	-4.01%	13.36%	-	-
Horiz. %	108.89%	112.57%	118.96%	108.36%	108.82%	113.36%	100.00%	-
EPS	-0.09	3.93	8.95	6.99	18.36	8.88	6.56	-
YoY %	-102.29%	-56.09%	28.04%	-61.93%	106.76%	35.37%	-	-
Horiz. %	-1.37%	59.91%	136.43%	106.55%	279.88%	135.37%	100.00%	-
DPS	4.00	6.67	6.67	6.67	4.00	6.67	0.00	-
YoY %	-40.03%	0.00%	0.00%	66.75%	-40.03%	0.00%	-	-
Horiz. %	59.97%	100.00%	100.00%	100.00%	59.97%	100.00%	-	-
NAPS	3.13	3.16	3.17	3.08	3.08	3.01	2.91	1.22%
YoY %	-0.95%	-0.32%	2.92%	0.00%	2.33%	3.44%	-	-
Horiz. %	107.56%	108.59%	108.93%	105.84%	105.84%	103.44%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 139,543
RPS	182.48	178.03	187.26	170.68	171.28	180.48	162.73	1.92%
YoY %	2.50%	-4.93%	9.71%	-0.35%	-5.10%	10.91%	-	-
Horiz. %	112.14%	109.40%	115.07%	104.89%	105.25%	110.91%	100.00%	-
EPS	-0.10	3.94	8.92	6.97	18.29	8.95	6.76	-
YoY %	-102.54%	-55.83%	27.98%	-61.89%	104.36%	32.40%	-	-
Horiz. %	-1.48%	58.28%	131.95%	103.11%	270.56%	132.40%	100.00%	-
DPS	4.24	6.67	6.64	6.65	3.99	6.72	0.00	-
YoY %	-36.43%	0.45%	-0.15%	66.67%	-40.62%	0.00%	-	-
Horiz. %	63.10%	99.26%	98.81%	98.96%	59.38%	100.00%	-	-
NAPS	3.3207	3.1638	3.159	3.0712	3.069	3.0337	2.9979	1.71%
YoY %	4.96%	0.15%	2.86%	0.07%	1.16%	1.19%	-	-
Horiz. %	110.77%	105.53%	105.37%	102.45%	102.37%	101.19%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	1.26	1.25	1.25	1.26	1.13	1.10	1.39	-
P/RPS	0.73	0.70	0.67	0.74	0.66	0.61	0.88	-3.06%
YoY %	4.29%	4.48%	-9.46%	12.12%	8.20%	-30.68%	-	-
Horiz. %	82.95%	79.55%	76.14%	84.09%	75.00%	69.32%	100.00%	-
P/EPS	-1,350.00	31.78	13.97	18.03	6.15	12.39	21.19	-
YoY %	-4,347.95%	127.49%	-22.52%	193.17%	-50.36%	-41.53%	-	-
Horiz. %	-6,370.93%	149.98%	65.93%	85.09%	29.02%	58.47%	100.00%	-
EY	-0.07	3.15	7.16	5.54	16.25	8.07	4.72	-
YoY %	-102.22%	-56.01%	29.24%	-65.91%	101.36%	70.97%	-	-
Horiz. %	-1.48%	66.74%	151.69%	117.37%	344.28%	170.97%	100.00%	-
DY	3.17	5.33	5.33	5.29	3.54	6.06	0.00	-
YoY %	-40.53%	0.00%	0.76%	49.44%	-41.58%	0.00%	-	-
Horiz. %	52.31%	87.95%	87.95%	87.29%	58.42%	100.00%	-	-
P/NAPS	0.40	0.40	0.39	0.41	0.37	0.37	0.48	-2.99%
YoY %	0.00%	2.56%	-4.88%	10.81%	0.00%	-22.92%	-	-
Horiz. %	83.33%	83.33%	81.25%	85.42%	77.08%	77.08%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	20/11/13	22/11/12	17/11/11	18/11/10	18/11/09	19/11/08	21/11/07	-
Price	1.25	1.25	1.24	1.30	1.11	0.95	1.37	-
P/RPS	0.73	0.70	0.66	0.76	0.65	0.53	0.87	-2.87%
YoY %	4.29%	6.06%	-13.16%	16.92%	22.64%	-39.08%	-	-
Horiz. %	83.91%	80.46%	75.86%	87.36%	74.71%	60.92%	100.00%	-
P/EPS	-1,339.29	31.78	13.86	18.61	6.05	10.70	20.88	-
YoY %	-4,314.25%	129.29%	-25.52%	207.60%	-43.46%	-48.75%	-	-
Horiz. %	-6,414.22%	152.20%	66.38%	89.13%	28.98%	51.25%	100.00%	-
EY	-0.07	3.15	7.22	5.37	16.54	9.35	4.79	-
YoY %	-102.22%	-56.37%	34.45%	-67.53%	76.90%	95.20%	-	-
Horiz. %	-1.46%	65.76%	150.73%	112.11%	345.30%	195.20%	100.00%	-
DY	3.20	5.33	5.38	5.13	3.60	7.02	0.00	-
YoY %	-39.96%	-0.93%	4.87%	42.50%	-48.72%	0.00%	-	-
Horiz. %	45.58%	75.93%	76.64%	73.08%	51.28%	100.00%	-	-
P/NAPS	0.40	0.40	0.39	0.42	0.36	0.32	0.47	-2.64%
YoY %	0.00%	2.56%	-7.14%	16.67%	12.50%	-31.91%	-	-
Horiz. %	85.11%	85.11%	82.98%	89.36%	76.60%	68.09%	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