[KIMHIN] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 81.69%
YoY- 104.4%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 186,980 196,674 179,261 179,888 189,558 170,911 180,903 0.55%
PBT 7,715 12,915 11,271 24,403 12,016 10,652 15,368 -10.84%
Tax -3,188 -2,899 -3,549 -4,576 -1,907 -3,099 -4,641 -6.06%
NP 4,527 10,016 7,722 19,827 10,109 7,553 10,727 -13.38%
-
NP to SH 4,136 9,364 7,317 19,214 9,400 7,098 10,271 -14.05%
-
Tax Rate 41.32% 22.45% 31.49% 18.75% 15.87% 29.09% 30.20% -
Total Cost 182,453 186,658 171,539 160,061 179,449 163,358 170,176 1.16%
-
Net Worth 443,042 442,382 430,083 429,768 424,834 419,820 424,806 0.70%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 7,010 6,977 6,981 4,186 7,057 - - -
Div Payout % 169.49% 74.52% 95.42% 21.79% 75.08% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 443,042 442,382 430,083 429,768 424,834 419,820 424,806 0.70%
NOSH 140,203 139,552 139,637 139,535 141,141 144,268 145,481 -0.61%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.42% 5.09% 4.31% 11.02% 5.33% 4.42% 5.93% -
ROE 0.93% 2.12% 1.70% 4.47% 2.21% 1.69% 2.42% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 133.36 140.93 128.38 128.92 134.30 118.47 124.35 1.17%
EPS 2.95 6.71 5.24 13.77 6.66 4.92 7.06 -13.52%
DPS 5.00 5.00 5.00 3.00 5.00 0.00 0.00 -
NAPS 3.16 3.17 3.08 3.08 3.01 2.91 2.92 1.32%
Adjusted Per Share Value based on latest NOSH - 139,563
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 120.15 126.38 115.19 115.60 121.81 109.83 116.25 0.55%
EPS 2.66 6.02 4.70 12.35 6.04 4.56 6.60 -14.04%
DPS 4.50 4.48 4.49 2.69 4.53 0.00 0.00 -
NAPS 2.847 2.8428 2.7637 2.7617 2.73 2.6978 2.7298 0.70%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.25 1.25 1.26 1.13 1.10 1.39 1.25 -
P/RPS 0.94 0.89 0.98 0.88 0.82 1.17 1.01 -1.18%
P/EPS 42.37 18.63 24.05 8.21 16.52 28.25 17.71 15.63%
EY 2.36 5.37 4.16 12.19 6.05 3.54 5.65 -13.52%
DY 4.00 4.00 3.97 2.65 4.55 0.00 0.00 -
P/NAPS 0.40 0.39 0.41 0.37 0.37 0.48 0.43 -1.19%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 17/11/11 18/11/10 18/11/09 19/11/08 21/11/07 20/11/06 -
Price 1.25 1.24 1.30 1.11 0.95 1.37 1.27 -
P/RPS 0.94 0.88 1.01 0.86 0.71 1.16 1.02 -1.35%
P/EPS 42.37 18.48 24.81 8.06 14.26 27.85 17.99 15.33%
EY 2.36 5.41 4.03 12.41 7.01 3.59 5.56 -13.29%
DY 4.00 4.03 3.85 2.70 5.26 0.00 0.00 -
P/NAPS 0.40 0.39 0.42 0.36 0.32 0.47 0.43 -1.19%

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