[KIMHIN] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 30.03%
YoY- -34.51%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 234,932 231,728 214,080 204,988 217,332 217,584 218,340 1.22%
PBT 4,944 2,972 3,676 10,068 7,812 13,460 7,176 -6.01%
Tax -1,500 -1,492 -2,980 -4,248 1,308 -5,880 -3,560 -13.40%
NP 3,444 1,480 696 5,820 9,120 7,580 3,616 -0.80%
-
NP to SH 3,660 1,740 936 5,512 8,416 8,052 3,100 2.80%
-
Tax Rate 30.34% 50.20% 81.07% 42.19% -16.74% 43.68% 49.61% -
Total Cost 231,488 230,248 213,384 199,168 208,212 210,004 214,724 1.25%
-
Net Worth 442,249 440,612 425,329 418,967 423,662 425,771 428,443 0.52%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 442,249 440,612 425,329 418,967 423,662 425,771 428,443 0.52%
NOSH 138,636 140,322 137,647 139,191 143,129 144,820 146,226 -0.88%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.47% 0.64% 0.33% 2.84% 4.20% 3.48% 1.66% -
ROE 0.83% 0.39% 0.22% 1.32% 1.99% 1.89% 0.72% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 169.46 165.14 155.53 147.27 151.84 150.24 149.32 2.12%
EPS 2.64 1.24 0.68 3.96 5.88 5.56 2.12 3.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.19 3.14 3.09 3.01 2.96 2.94 2.93 1.42%
Adjusted Per Share Value based on latest NOSH - 139,191
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 167.76 165.48 152.87 146.38 155.20 155.38 155.92 1.22%
EPS 2.61 1.24 0.67 3.94 6.01 5.75 2.21 2.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1581 3.1464 3.0373 2.9918 3.0254 3.0404 3.0595 0.52%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.27 1.33 1.25 0.85 1.37 1.43 1.38 -
P/RPS 0.75 0.81 0.80 0.58 0.90 0.95 0.92 -3.34%
P/EPS 48.11 107.26 183.82 21.46 23.30 25.72 65.09 -4.90%
EY 2.08 0.93 0.54 4.66 4.29 3.89 1.54 5.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.40 0.28 0.46 0.49 0.47 -2.64%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 25/05/11 24/05/10 26/05/09 26/05/08 24/05/07 23/05/06 -
Price 1.26 1.32 1.23 0.90 1.37 1.44 1.40 -
P/RPS 0.74 0.80 0.79 0.61 0.90 0.96 0.94 -3.90%
P/EPS 47.73 106.45 180.88 22.73 23.30 25.90 66.04 -5.26%
EY 2.10 0.94 0.55 4.40 4.29 3.86 1.51 5.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.40 0.30 0.46 0.49 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