[KIMHIN] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -66.18%
YoY- -48.87%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 267,409 245,144 242,674 251,493 227,783 245,527 253,644 0.88%
PBT 21,035 19,048 30,115 6,847 10,700 18,562 32,213 -6.85%
Tax -7,062 -4,367 -6,847 -2,104 -1,667 -5,465 -5,965 2.85%
NP 13,973 14,681 23,268 4,743 9,033 13,097 26,248 -9.97%
-
NP to SH 12,911 14,372 22,412 4,239 8,291 12,456 25,653 -10.80%
-
Tax Rate 33.57% 22.93% 22.74% 30.73% 15.58% 29.44% 18.52% -
Total Cost 253,436 230,463 219,406 246,750 218,750 232,430 227,396 1.82%
-
Net Worth 445,336 432,568 432,500 421,529 420,193 424,721 438,152 0.27%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 6,980 6,976 4,185 7,048 11,512 11,636 - -
Div Payout % 54.06% 48.55% 18.68% 166.29% 138.85% 93.42% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 445,336 432,568 432,500 421,529 420,193 424,721 438,152 0.27%
NOSH 139,603 139,538 139,516 140,979 143,902 145,452 150,052 -1.19%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.23% 5.99% 9.59% 1.89% 3.97% 5.33% 10.35% -
ROE 2.90% 3.32% 5.18% 1.01% 1.97% 2.93% 5.85% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 191.55 175.68 173.94 178.39 158.29 168.80 169.04 2.10%
EPS 9.30 10.30 16.06 3.01 5.76 8.56 17.09 -9.63%
DPS 5.00 5.00 3.00 5.00 8.00 8.00 0.00 -
NAPS 3.19 3.10 3.10 2.99 2.92 2.92 2.92 1.48%
Adjusted Per Share Value based on latest NOSH - 139,759
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 171.84 157.53 155.94 161.61 146.38 157.78 162.99 0.88%
EPS 8.30 9.24 14.40 2.72 5.33 8.00 16.48 -10.79%
DPS 4.49 4.48 2.69 4.53 7.40 7.48 0.00 -
NAPS 2.8618 2.7797 2.7793 2.7088 2.7002 2.7293 2.8156 0.27%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.26 1.34 1.17 0.96 1.28 1.24 1.35 -
P/RPS 0.66 0.76 0.67 0.54 0.81 0.73 0.80 -3.15%
P/EPS 13.62 13.01 7.28 31.93 22.22 14.48 7.90 9.49%
EY 7.34 7.69 13.73 3.13 4.50 6.91 12.66 -8.68%
DY 3.97 3.73 2.56 5.21 6.25 6.45 0.00 -
P/NAPS 0.39 0.43 0.38 0.32 0.44 0.42 0.46 -2.71%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 22/02/11 24/02/10 25/02/09 25/02/08 27/02/07 28/02/06 -
Price 1.31 1.30 1.25 0.88 1.39 1.41 1.46 -
P/RPS 0.68 0.74 0.72 0.49 0.88 0.84 0.86 -3.83%
P/EPS 14.16 12.62 7.78 29.27 24.13 16.46 8.54 8.78%
EY 7.06 7.92 12.85 3.42 4.15 6.07 11.71 -8.08%
DY 3.82 3.85 2.40 5.68 5.76 5.67 0.00 -
P/NAPS 0.41 0.42 0.40 0.29 0.48 0.48 0.50 -3.25%

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