[KIMHIN] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -61.63%
YoY- -77.27%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 53,610 65,351 72,927 56,015 66,261 75,950 72,494 -4.90%
PBT 5,939 11,962 5,305 1,970 8,580 11,780 13,910 -13.21%
Tax -2,076 -3,075 -2,047 -439 -2,079 -3,000 -4,454 -11.94%
NP 3,863 8,887 3,258 1,531 6,501 8,780 9,456 -13.85%
-
NP to SH 3,670 8,639 2,969 1,410 6,203 8,597 9,456 -14.58%
-
Tax Rate 34.96% 25.71% 38.59% 22.28% 24.23% 25.47% 32.02% -
Total Cost 49,747 56,464 69,669 54,484 59,760 67,170 63,038 -3.86%
-
Net Worth 429,794 429,856 421,542 418,683 425,182 423,050 400,524 1.18%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 6,977 4,186 7,002 - - - - -
Div Payout % 190.11% 48.47% 235.85% - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 429,794 429,856 421,542 418,683 425,182 423,050 400,524 1.18%
NOSH 139,543 139,563 140,047 143,877 145,610 151,089 150,573 -1.25%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.21% 13.60% 4.47% 2.73% 9.81% 11.56% 13.04% -
ROE 0.85% 2.01% 0.70% 0.34% 1.46% 2.03% 2.36% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 38.42 46.83 52.07 38.93 45.51 50.27 48.15 -3.69%
EPS 2.63 6.19 2.12 0.98 4.26 5.69 6.28 -13.49%
DPS 5.00 3.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 3.08 3.01 2.91 2.92 2.80 2.66 2.47%
Adjusted Per Share Value based on latest NOSH - 143,877
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 34.45 42.00 46.86 36.00 42.58 48.81 46.59 -4.90%
EPS 2.36 5.55 1.91 0.91 3.99 5.52 6.08 -14.58%
DPS 4.48 2.69 4.50 0.00 0.00 0.00 0.00 -
NAPS 2.7619 2.7623 2.7089 2.6905 2.7323 2.7186 2.5738 1.18%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.26 1.13 1.10 1.39 1.25 1.59 2.05 -
P/RPS 3.28 2.41 2.11 3.57 2.75 3.16 4.26 -4.26%
P/EPS 47.91 18.26 51.89 141.84 29.34 27.94 32.64 6.60%
EY 2.09 5.48 1.93 0.71 3.41 3.58 3.06 -6.15%
DY 3.97 2.65 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.37 0.48 0.43 0.57 0.77 -9.96%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 18/11/10 18/11/09 19/11/08 21/11/07 20/11/06 16/11/05 24/11/04 -
Price 1.30 1.11 0.95 1.37 1.27 1.42 2.05 -
P/RPS 3.38 2.37 1.82 3.52 2.79 2.82 4.26 -3.78%
P/EPS 49.43 17.93 44.81 139.80 29.81 24.96 32.64 7.15%
EY 2.02 5.58 2.23 0.72 3.35 4.01 3.06 -6.68%
DY 3.85 2.70 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.36 0.32 0.47 0.43 0.51 0.77 -9.60%

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