[KIMHIN] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 82.56%
YoY- 11.6%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 72,131 63,290 62,298 60,500 60,057 63,075 62,059 2.53%
PBT 4,413 9,924 4,758 5,317 4,994 7,078 6,223 -5.56%
Tax -728 -439 -187 -1,190 -1,672 -2,807 -3,876 -24.31%
NP 3,685 9,485 4,571 4,127 3,322 4,271 2,347 7.80%
-
NP to SH 3,413 9,197 4,327 3,675 3,293 4,042 2,347 6.43%
-
Tax Rate 16.50% 4.42% 3.93% 22.38% 33.48% 39.66% 62.29% -
Total Cost 68,446 53,805 57,727 56,373 56,735 58,804 59,712 2.30%
-
Net Worth 434,635 427,053 424,243 431,161 429,838 419,395 398,689 1.44%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - 11,574 - - - -
Div Payout % - - - 314.96% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 434,635 427,053 424,243 431,161 429,838 419,395 398,689 1.44%
NOSH 139,306 139,559 140,944 144,685 145,707 151,954 150,448 -1.27%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.11% 14.99% 7.34% 6.82% 5.53% 6.77% 3.78% -
ROE 0.79% 2.15% 1.02% 0.85% 0.77% 0.96% 0.59% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 51.78 45.35 44.20 41.81 41.22 41.51 41.25 3.86%
EPS 2.45 6.59 3.07 2.54 2.26 2.66 1.56 7.80%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 3.12 3.06 3.01 2.98 2.95 2.76 2.65 2.75%
Adjusted Per Share Value based on latest NOSH - 144,685
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 46.35 40.67 40.03 38.88 38.59 40.53 39.88 2.53%
EPS 2.19 5.91 2.78 2.36 2.12 2.60 1.51 6.38%
DPS 0.00 0.00 0.00 7.44 0.00 0.00 0.00 -
NAPS 2.793 2.7443 2.7262 2.7707 2.7622 2.6951 2.562 1.44%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.25 0.96 1.26 1.53 1.47 1.75 2.78 -
P/RPS 2.41 2.12 2.85 3.66 3.57 4.22 6.74 -15.74%
P/EPS 51.02 14.57 41.04 60.24 65.04 65.79 178.21 -18.80%
EY 1.96 6.86 2.44 1.66 1.54 1.52 0.56 23.20%
DY 0.00 0.00 0.00 5.23 0.00 0.00 0.00 -
P/NAPS 0.40 0.31 0.42 0.51 0.50 0.63 1.05 -14.85%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 24/08/09 27/08/08 23/08/07 28/08/06 24/08/05 18/08/04 -
Price 1.27 0.94 1.20 1.48 1.26 1.65 2.25 -
P/RPS 2.45 2.07 2.71 3.54 3.06 3.98 5.45 -12.47%
P/EPS 51.84 14.26 39.09 58.27 55.75 62.03 144.23 -15.67%
EY 1.93 7.01 2.56 1.72 1.79 1.61 0.69 18.69%
DY 0.00 0.00 0.00 5.41 0.00 0.00 0.00 -
P/NAPS 0.41 0.31 0.40 0.50 0.43 0.60 0.85 -11.43%

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