[KIMHIN] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 16.64%
YoY- 428.71%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 246,559 267,409 245,144 242,674 251,493 227,783 245,527 0.06%
PBT 7,410 21,035 19,048 30,115 6,847 10,700 18,562 -14.17%
Tax -4,973 -7,062 -4,367 -6,847 -2,104 -1,667 -5,465 -1.55%
NP 2,437 13,973 14,681 23,268 4,743 9,033 13,097 -24.42%
-
NP to SH 1,725 12,911 14,372 22,412 4,239 8,291 12,456 -28.04%
-
Tax Rate 67.11% 33.57% 22.93% 22.74% 30.73% 15.58% 29.44% -
Total Cost 244,122 253,436 230,463 219,406 246,750 218,750 232,430 0.82%
-
Net Worth 438,486 445,336 432,568 432,500 421,529 420,193 424,721 0.53%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,982 6,980 6,976 4,185 7,048 11,512 11,636 -8.15%
Div Payout % 404.77% 54.06% 48.55% 18.68% 166.29% 138.85% 93.42% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 438,486 445,336 432,568 432,500 421,529 420,193 424,721 0.53%
NOSH 139,645 139,603 139,538 139,516 140,979 143,902 145,452 -0.67%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.99% 5.23% 5.99% 9.59% 1.89% 3.97% 5.33% -
ROE 0.39% 2.90% 3.32% 5.18% 1.01% 1.97% 2.93% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 176.56 191.55 175.68 173.94 178.39 158.29 168.80 0.75%
EPS 1.23 9.30 10.30 16.06 3.01 5.76 8.56 -27.60%
DPS 5.00 5.00 5.00 3.00 5.00 8.00 8.00 -7.52%
NAPS 3.14 3.19 3.10 3.10 2.99 2.92 2.92 1.21%
Adjusted Per Share Value based on latest NOSH - 139,406
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 158.44 171.84 157.53 155.94 161.61 146.38 157.78 0.06%
EPS 1.11 8.30 9.24 14.40 2.72 5.33 8.00 -28.02%
DPS 4.49 4.49 4.48 2.69 4.53 7.40 7.48 -8.14%
NAPS 2.8177 2.8618 2.7797 2.7793 2.7088 2.7002 2.7293 0.53%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.25 1.26 1.34 1.17 0.96 1.28 1.24 -
P/RPS 0.71 0.66 0.76 0.67 0.54 0.81 0.73 -0.46%
P/EPS 101.19 13.62 13.01 7.28 31.93 22.22 14.48 38.22%
EY 0.99 7.34 7.69 13.73 3.13 4.50 6.91 -27.64%
DY 4.00 3.97 3.73 2.56 5.21 6.25 6.45 -7.64%
P/NAPS 0.40 0.39 0.43 0.38 0.32 0.44 0.42 -0.80%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 29/02/12 22/02/11 24/02/10 25/02/09 25/02/08 27/02/07 -
Price 1.25 1.31 1.30 1.25 0.88 1.39 1.41 -
P/RPS 0.71 0.68 0.74 0.72 0.49 0.88 0.84 -2.76%
P/EPS 101.19 14.16 12.62 7.78 29.27 24.13 16.46 35.31%
EY 0.99 7.06 7.92 12.85 3.42 4.15 6.07 -26.06%
DY 4.00 3.82 3.85 2.40 5.68 5.76 5.67 -5.64%
P/NAPS 0.40 0.41 0.42 0.40 0.29 0.48 0.48 -2.99%

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