[KIMHIN] YoY 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- -6.07%
YoY- 190.97%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 61,751 67,371 53,610 65,351 72,927 56,015 66,261 -1.16%
PBT 5,627 2,544 5,939 11,962 5,305 1,970 8,580 -6.78%
Tax -1,136 -1,172 -2,076 -3,075 -2,047 -439 -2,079 -9.57%
NP 4,491 1,372 3,863 8,887 3,258 1,531 6,501 -5.97%
-
NP to SH 4,368 864 3,670 8,639 2,969 1,410 6,203 -5.67%
-
Tax Rate 20.19% 46.07% 34.96% 25.71% 38.59% 22.28% 24.23% -
Total Cost 57,260 65,999 49,747 56,464 69,669 54,484 59,760 -0.70%
-
Net Worth 443,822 441,754 429,794 429,856 421,542 418,683 425,182 0.71%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 7,022 6,967 6,977 4,186 7,002 - - -
Div Payout % 160.77% 806.45% 190.11% 48.47% 235.85% - - -
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 443,822 441,754 429,794 429,856 421,542 418,683 425,182 0.71%
NOSH 140,450 139,354 139,543 139,563 140,047 143,877 145,610 -0.59%
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 7.27% 2.04% 7.21% 13.60% 4.47% 2.73% 9.81% -
ROE 0.98% 0.20% 0.85% 2.01% 0.70% 0.34% 1.46% -
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 43.97 48.34 38.42 46.83 52.07 38.93 45.51 -0.57%
EPS 3.11 0.62 2.63 6.19 2.12 0.98 4.26 -5.10%
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 39.68 43.29 34.45 42.00 46.86 36.00 42.58 -1.16%
EPS 2.81 0.56 2.36 5.55 1.91 0.91 3.99 -5.67%
DPS 4.51 4.48 4.48 2.69 4.50 0.00 0.00 -
NAPS 2.852 2.8387 2.7619 2.7623 2.7089 2.6905 2.7323 0.71%
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 2.84 2.59 3.28 2.41 2.11 3.57 2.75 0.53%
P/EPS 40.19 201.61 47.91 18.26 51.89 141.84 29.34 5.37%
EY 2.49 0.50 2.09 5.48 1.93 0.71 3.41 -5.10%
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 2.84 2.56 3.38 2.37 1.82 3.52 2.79 0.29%
P/EPS 40.19 200.00 49.43 17.93 44.81 139.80 29.81 5.10%
EY 2.49 0.50 2.02 5.58 2.23 0.72 3.35 -4.82%
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