[KIMHIN] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 7.53%
YoY- -57.52%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 67,131 61,751 67,371 53,610 65,351 72,927 56,015 3.06%
PBT 6,858 5,627 2,544 5,939 11,962 5,305 1,970 23.08%
Tax -1,138 -1,136 -1,172 -2,076 -3,075 -2,047 -439 17.18%
NP 5,720 4,491 1,372 3,863 8,887 3,258 1,531 24.54%
-
NP to SH 5,224 4,368 864 3,670 8,639 2,969 1,410 24.36%
-
Tax Rate 16.59% 20.19% 46.07% 34.96% 25.71% 38.59% 22.28% -
Total Cost 61,411 57,260 65,999 49,747 56,464 69,669 54,484 2.01%
-
Net Worth 438,367 443,822 441,754 429,794 429,856 421,542 418,683 0.76%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 4,201 7,022 6,967 6,977 4,186 7,002 - -
Div Payout % 80.43% 160.77% 806.45% 190.11% 48.47% 235.85% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 438,367 443,822 441,754 429,794 429,856 421,542 418,683 0.76%
NOSH 140,053 140,450 139,354 139,543 139,563 140,047 143,877 -0.44%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.52% 7.27% 2.04% 7.21% 13.60% 4.47% 2.73% -
ROE 1.19% 0.98% 0.20% 0.85% 2.01% 0.70% 0.34% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 47.93 43.97 48.34 38.42 46.83 52.07 38.93 3.52%
EPS 3.73 3.11 0.62 2.63 6.19 2.12 0.98 24.92%
DPS 3.00 5.00 5.00 5.00 3.00 5.00 0.00 -
NAPS 3.13 3.16 3.17 3.08 3.08 3.01 2.91 1.22%
Adjusted Per Share Value based on latest NOSH - 139,543
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 47.94 44.10 48.11 38.28 46.67 52.08 40.00 3.06%
EPS 3.73 3.12 0.62 2.62 6.17 2.12 1.01 24.30%
DPS 3.00 5.01 4.98 4.98 2.99 5.00 0.00 -
NAPS 3.1304 3.1693 3.1546 3.0692 3.0696 3.0102 2.9898 0.76%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.26 1.25 1.25 1.26 1.13 1.10 1.39 -
P/RPS 2.63 2.84 2.59 3.28 2.41 2.11 3.57 -4.96%
P/EPS 33.78 40.19 201.61 47.91 18.26 51.89 141.84 -21.25%
EY 2.96 2.49 0.50 2.09 5.48 1.93 0.71 26.83%
DY 2.38 4.00 4.00 3.97 2.65 4.55 0.00 -
P/NAPS 0.40 0.40 0.39 0.41 0.37 0.37 0.48 -2.99%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 22/11/12 17/11/11 18/11/10 18/11/09 19/11/08 21/11/07 -
Price 1.25 1.25 1.24 1.30 1.11 0.95 1.37 -
P/RPS 2.61 2.84 2.56 3.38 2.37 1.82 3.52 -4.85%
P/EPS 33.51 40.19 200.00 49.43 17.93 44.81 139.80 -21.16%
EY 2.98 2.49 0.50 2.02 5.58 2.23 0.72 26.68%
DY 2.40 4.00 4.03 3.85 2.70 5.26 0.00 -
P/NAPS 0.40 0.40 0.39 0.42 0.36 0.32 0.47 -2.64%

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