[KIMHIN] YoY TTM Result on 30-Jun-2008 [#2]

Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 7.78%
YoY- -35.82%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 248,796 253,788 249,399 229,518 245,781 248,742 255,221 -0.42%
PBT 24,087 23,006 12,577 8,729 20,456 23,130 38,209 -7.39%
Tax -4,621 -6,819 -3,745 1,133 -5,563 -2,628 -13,442 -16.29%
NP 19,466 16,187 8,832 9,862 14,893 20,502 24,767 -3.93%
-
NP to SH 19,225 15,484 8,383 9,034 14,076 19,913 24,538 -3.98%
-
Tax Rate 19.18% 29.64% 29.78% -12.98% 27.19% 11.36% 35.18% -
Total Cost 229,330 237,601 240,567 219,656 230,888 228,240 230,454 -0.08%
-
Net Worth 446,505 434,635 427,053 424,243 431,161 429,838 419,395 1.04%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 6,977 4,186 7,002 11,510 - 11,656 - -
Div Payout % 36.29% 27.04% 83.53% 127.41% - 58.54% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 446,505 434,635 427,053 424,243 431,161 429,838 419,395 1.04%
NOSH 139,532 139,306 139,559 140,944 144,685 145,707 151,954 -1.41%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 7.82% 6.38% 3.54% 4.30% 6.06% 8.24% 9.70% -
ROE 4.31% 3.56% 1.96% 2.13% 3.26% 4.63% 5.85% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 178.31 182.18 178.70 162.84 169.87 170.71 167.96 1.00%
EPS 13.78 11.12 6.01 6.41 9.73 13.67 16.15 -2.60%
DPS 5.00 3.00 5.00 8.17 0.00 8.00 0.00 -
NAPS 3.20 3.12 3.06 3.01 2.98 2.95 2.76 2.49%
Adjusted Per Share Value based on latest NOSH - 140,944
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 177.66 181.23 178.10 163.90 175.51 177.63 182.25 -0.42%
EPS 13.73 11.06 5.99 6.45 10.05 14.22 17.52 -3.97%
DPS 4.98 2.99 5.00 8.22 0.00 8.32 0.00 -
NAPS 3.1885 3.1037 3.0496 3.0295 3.0789 3.0695 2.9949 1.04%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.31 1.25 0.96 1.26 1.53 1.47 1.75 -
P/RPS 0.73 0.69 0.54 0.77 0.90 0.86 1.04 -5.72%
P/EPS 9.51 11.25 15.98 19.66 15.73 10.76 10.84 -2.15%
EY 10.52 8.89 6.26 5.09 6.36 9.30 9.23 2.20%
DY 3.82 2.40 5.21 6.48 0.00 5.44 0.00 -
P/NAPS 0.41 0.40 0.31 0.42 0.51 0.50 0.63 -6.90%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 25/08/10 24/08/09 27/08/08 23/08/07 28/08/06 24/08/05 -
Price 1.26 1.27 0.94 1.20 1.48 1.26 1.65 -
P/RPS 0.71 0.70 0.53 0.74 0.87 0.74 0.98 -5.22%
P/EPS 9.14 11.43 15.65 18.72 15.21 9.22 10.22 -1.84%
EY 10.94 8.75 6.39 5.34 6.57 10.85 9.79 1.86%
DY 3.97 2.36 5.32 6.81 0.00 6.35 0.00 -
P/NAPS 0.39 0.41 0.31 0.40 0.50 0.43 0.60 -6.92%

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