[KIMHIN] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 47.31%
YoY- -35.87%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 261,055 246,559 267,409 245,144 242,674 251,493 227,783 2.29%
PBT 5,519 7,410 21,035 19,048 30,115 6,847 10,700 -10.43%
Tax -4,235 -4,973 -7,062 -4,367 -6,847 -2,104 -1,667 16.79%
NP 1,284 2,437 13,973 14,681 23,268 4,743 9,033 -27.73%
-
NP to SH 24 1,725 12,911 14,372 22,412 4,239 8,291 -62.21%
-
Tax Rate 76.73% 67.11% 33.57% 22.93% 22.74% 30.73% 15.58% -
Total Cost 259,771 244,122 253,436 230,463 219,406 246,750 218,750 2.90%
-
Net Worth 282,600 438,486 445,336 432,568 432,500 421,529 420,193 -6.39%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 2,700 6,982 6,980 6,976 4,185 7,048 11,512 -21.45%
Div Payout % 11,250.00% 404.77% 54.06% 48.55% 18.68% 166.29% 138.85% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 282,600 438,486 445,336 432,568 432,500 421,529 420,193 -6.39%
NOSH 90,000 139,645 139,603 139,538 139,516 140,979 143,902 -7.51%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.49% 0.99% 5.23% 5.99% 9.59% 1.89% 3.97% -
ROE 0.01% 0.39% 2.90% 3.32% 5.18% 1.01% 1.97% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 290.06 176.56 191.55 175.68 173.94 178.39 158.29 10.61%
EPS 0.02 1.23 9.30 10.30 16.06 3.01 5.76 -61.05%
DPS 3.00 5.00 5.00 5.00 3.00 5.00 8.00 -15.06%
NAPS 3.14 3.14 3.19 3.10 3.10 2.99 2.92 1.21%
Adjusted Per Share Value based on latest NOSH - 139,441
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 167.76 158.44 171.84 157.53 155.94 161.61 146.38 2.29%
EPS 0.02 1.11 8.30 9.24 14.40 2.72 5.33 -60.54%
DPS 1.74 4.49 4.49 4.48 2.69 4.53 7.40 -21.41%
NAPS 1.816 2.8177 2.8618 2.7797 2.7793 2.7088 2.7002 -6.39%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.26 1.25 1.26 1.34 1.17 0.96 1.28 -
P/RPS 0.43 0.71 0.66 0.76 0.67 0.54 0.81 -10.00%
P/EPS 4,725.00 101.19 13.62 13.01 7.28 31.93 22.22 144.11%
EY 0.02 0.99 7.34 7.69 13.73 3.13 4.50 -59.41%
DY 2.38 4.00 3.97 3.73 2.56 5.21 6.25 -14.85%
P/NAPS 0.40 0.40 0.39 0.43 0.38 0.32 0.44 -1.57%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 22/02/13 29/02/12 22/02/11 24/02/10 25/02/09 25/02/08 -
Price 1.22 1.25 1.31 1.30 1.25 0.88 1.39 -
P/RPS 0.42 0.71 0.68 0.74 0.72 0.49 0.88 -11.58%
P/EPS 4,575.00 101.19 14.16 12.62 7.78 29.27 24.13 139.49%
EY 0.02 0.99 7.06 7.92 12.85 3.42 4.15 -58.86%
DY 2.46 4.00 3.82 3.85 2.40 5.68 5.76 -13.20%
P/NAPS 0.39 0.40 0.41 0.42 0.40 0.29 0.48 -3.39%

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