[KIMHIN] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 46.17%
YoY- 32.43%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 196,674 179,261 179,888 189,558 170,911 180,903 195,494 0.10%
PBT 12,915 11,271 24,403 12,016 10,652 15,368 27,651 -11.91%
Tax -2,899 -3,549 -4,576 -1,907 -3,099 -4,641 -8,899 -17.04%
NP 10,016 7,722 19,827 10,109 7,553 10,727 18,752 -9.91%
-
NP to SH 9,364 7,317 19,214 9,400 7,098 10,271 18,405 -10.64%
-
Tax Rate 22.45% 31.49% 18.75% 15.87% 29.09% 30.20% 32.18% -
Total Cost 186,658 171,539 160,061 179,449 163,358 170,176 176,742 0.91%
-
Net Worth 442,382 430,083 429,768 424,834 419,820 424,806 424,497 0.68%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 6,977 6,981 4,186 7,057 - - - -
Div Payout % 74.52% 95.42% 21.79% 75.08% - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 442,382 430,083 429,768 424,834 419,820 424,806 424,497 0.68%
NOSH 139,552 139,637 139,535 141,141 144,268 145,481 151,606 -1.37%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 5.09% 4.31% 11.02% 5.33% 4.42% 5.93% 9.59% -
ROE 2.12% 1.70% 4.47% 2.21% 1.69% 2.42% 4.34% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 140.93 128.38 128.92 134.30 118.47 124.35 128.95 1.49%
EPS 6.71 5.24 13.77 6.66 4.92 7.06 12.14 -9.40%
DPS 5.00 5.00 3.00 5.00 0.00 0.00 0.00 -
NAPS 3.17 3.08 3.08 3.01 2.91 2.92 2.80 2.08%
Adjusted Per Share Value based on latest NOSH - 140,047
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 126.38 115.19 115.60 121.81 109.83 116.25 125.63 0.09%
EPS 6.02 4.70 12.35 6.04 4.56 6.60 11.83 -10.64%
DPS 4.48 4.49 2.69 4.53 0.00 0.00 0.00 -
NAPS 2.8428 2.7637 2.7617 2.73 2.6978 2.7298 2.7279 0.68%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.25 1.26 1.13 1.10 1.39 1.25 1.59 -
P/RPS 0.89 0.98 0.88 0.82 1.17 1.01 1.23 -5.24%
P/EPS 18.63 24.05 8.21 16.52 28.25 17.71 13.10 6.04%
EY 5.37 4.16 12.19 6.05 3.54 5.65 7.64 -5.70%
DY 4.00 3.97 2.65 4.55 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.37 0.37 0.48 0.43 0.57 -6.12%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 18/11/10 18/11/09 19/11/08 21/11/07 20/11/06 16/11/05 -
Price 1.24 1.30 1.11 0.95 1.37 1.27 1.42 -
P/RPS 0.88 1.01 0.86 0.71 1.16 1.02 1.10 -3.64%
P/EPS 18.48 24.81 8.06 14.26 27.85 17.99 11.70 7.91%
EY 5.41 4.03 12.41 7.01 3.59 5.56 8.55 -7.34%
DY 4.03 3.85 2.70 5.26 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.36 0.32 0.47 0.43 0.51 -4.37%

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