[KIMHIN] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -87.89%
YoY- 85.9%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 275,600 222,532 234,932 231,728 214,080 204,988 217,332 4.03%
PBT 22,452 1,944 4,944 2,972 3,676 10,068 7,812 19.22%
Tax -5,692 -4,296 -1,500 -1,492 -2,980 -4,248 1,308 -
NP 16,760 -2,352 3,444 1,480 696 5,820 9,120 10.66%
-
NP to SH 15,504 -2,232 3,660 1,740 936 5,512 8,416 10.71%
-
Tax Rate 25.35% 220.99% 30.34% 50.20% 81.07% 42.19% -16.74% -
Total Cost 258,840 224,884 231,488 230,248 213,384 199,168 208,212 3.69%
-
Net Worth 443,773 438,030 442,249 440,612 425,329 418,967 423,662 0.77%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 443,773 438,030 442,249 440,612 425,329 418,967 423,662 0.77%
NOSH 140,434 139,499 138,636 140,322 137,647 139,191 143,129 -0.31%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 6.08% -1.06% 1.47% 0.64% 0.33% 2.84% 4.20% -
ROE 3.49% -0.51% 0.83% 0.39% 0.22% 1.32% 1.99% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 196.25 159.52 169.46 165.14 155.53 147.27 151.84 4.36%
EPS 11.04 -1.60 2.64 1.24 0.68 3.96 5.88 11.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.14 3.19 3.14 3.09 3.01 2.96 1.09%
Adjusted Per Share Value based on latest NOSH - 140,322
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 196.81 158.91 167.76 165.48 152.87 146.38 155.20 4.03%
EPS 11.07 -1.59 2.61 1.24 0.67 3.94 6.01 10.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.169 3.128 3.1581 3.1464 3.0373 2.9918 3.0254 0.77%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.20 1.22 1.27 1.33 1.25 0.85 1.37 -
P/RPS 0.61 0.76 0.75 0.81 0.80 0.58 0.90 -6.27%
P/EPS 10.87 -76.25 48.11 107.26 183.82 21.46 23.30 -11.92%
EY 9.20 -1.31 2.08 0.93 0.54 4.66 4.29 13.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.40 0.42 0.40 0.28 0.46 -3.13%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 23/05/14 22/05/13 24/05/12 25/05/11 24/05/10 26/05/09 26/05/08 -
Price 1.25 1.29 1.26 1.32 1.23 0.90 1.37 -
P/RPS 0.64 0.81 0.74 0.80 0.79 0.61 0.90 -5.52%
P/EPS 11.32 -80.63 47.73 106.45 180.88 22.73 23.30 -11.33%
EY 8.83 -1.24 2.10 0.94 0.55 4.40 4.29 12.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.39 0.42 0.40 0.30 0.46 -2.30%

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