[KIMHIN] YoY TTM 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- -34.05%

YoY- -47.01%

Quarter Report

KHIB Qtrly Report Sept07.doc

Latest QR

Upcoming QR

KIMHIN's Result

KIMHIN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	242,047	241,823	246,430	235,535	239,053	258,677	265,035	-1.50%
YoY %	0.09%	-1.87%	4.63%	-1.47%	-7.59%	-2.40%	-	-
Horiz. %	91.33%	91.24%	92.98%	88.87%	90.20%	97.60%	100.00%	-
PBT	16,983	19,234	12,064	13,846	19,930	36,079	45,502	-15.14%
YoY %	-11.70%	59.43%	-12.87%	-30.53%	-44.76%	-20.71%	-	-
Horiz. %	37.32%	42.27%	26.51%	30.43%	43.80%	79.29%	100.00%	-
Tax	-5,820	-4,773	-475	-3,923	-1,707	-11,988	-16,540	-15.97%
YoY %	-21.94%	-904.84%	87.89%	-129.82%	85.76%	27.52%	-	-
Horiz. %	35.19%	28.86%	2.87%	23.72%	10.32%	72.48%	100.00%	-
NP	11,163	14,461	11,589	9,923	18,223	24,091	28,962	-14.68%
YoY %	-22.81%	24.78%	16.79%	-45.55%	-24.36%	-16.82%	-	-
Horiz. %	38.54%	49.93%	40.01%	34.26%	62.92%	83.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,515	14,053	10,593	9,283	17,519	23,679	28,962	-15.53%
YoY %	-25.18%	32.66%	14.11%	-47.01%	-26.01%	-18.24%	-	-
Horiz. %	36.31%	48.52%	36.58%	32.05%	60.49%	81.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.27%	24.82%	3.94%	28.33%	8.56%	33.23%	36.35%	-
YoY %	38.07%	529.95%	-86.09%	230.96%	-74.24%	-8.58%	-	-
Horiz. %	94.28%	68.28%	10.84%	77.94%	23.55%	91.42%	100.00%	-
Total Cost	230,884	227,362	234,841	225,612	220,830	234,586	236,073	-0.36%
YoY %	1.55%	-3.18%	4.09%	2.17%	-5.86%	-0.63%	-	-
Horiz. %	97.80%	96.31%	99.48%	95.57%	93.54%	99.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	429,794	429,856	421,542	418,683	425,182	423,050	400,524	1.18%
YoY %	-0.01%	1.97%	0.68%	-1.53%	0.50%	5.62%	-	-
Horiz. %	107.31%	107.32%	105.25%	104.53%	106.16%	105.62%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	6,977	4,186	7,002	11,510	11,656	-	-	-
YoY %	66.67%	-40.22%	-39.17%	-1.25%	0.00%	-	-	-
Horiz. %	59.86%	35.91%	60.07%	98.75%	100.00%	-	-	-
Div Payout %	66.35%	29.79%	66.10%	123.99%	66.54%	-	-	-
YoY %	122.73%	-54.93%	-46.69%	86.34%	0.00%	-	-	-
Horiz. %	99.71%	44.77%	99.34%	186.34%	100.00%	-	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	429,794	429,856	421,542	418,683	425,182	423,050	400,524	1.18%
YoY %	-0.01%	1.97%	0.68%	-1.53%	0.50%	5.62%	-	-
Horiz. %	107.31%	107.32%	105.25%	104.53%	106.16%	105.62%	100.00%	-
NOSH	139,543	139,563	140,047	143,877	145,610	151,089	150,573	-1.25%
YoY %	-0.01%	-0.35%	-2.66%	-1.19%	-3.63%	0.34%	-	-
Horiz. %	92.67%	92.69%	93.01%	95.55%	96.70%	100.34%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	4.61%	5.98%	4.70%	4.21%	7.62%	9.31%	10.93%	-
YoY %	-22.91%	27.23%	11.64%	-44.75%	-18.15%	-14.82%	-	-
Horiz. %	42.18%	54.71%	43.00%	38.52%	69.72%	85.18%	100.00%	-
ROE	2.45%	3.27%	2.51%	2.22%	4.12%	5.60%	7.23%	-
YoY %	-25.08%	30.28%	13.06%	-46.12%	-26.43%	-22.54%	-	-
Horiz. %	33.89%	45.23%	34.72%	30.71%	56.98%	77.46%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	173.46	173.27	175.96	163.71	164.17	171.21	176.02	-0.24%
YoY %	0.11%	-1.53%	7.48%	-0.28%	-4.11%	-2.73%	-	-
Horiz. %	98.55%	98.44%	99.97%	93.01%	93.27%	97.27%	100.00%	-
EPS	7.54	10.07	7.56	6.45	12.03	15.67	19.23	-14.44%
YoY %	-25.12%	33.20%	17.21%	-46.38%	-23.23%	-18.51%	-	-
Horiz. %	39.21%	52.37%	39.31%	33.54%	62.56%	81.49%	100.00%	-
DPS	5.00	3.00	5.00	8.00	8.00	0.00	0.00	-
YoY %	66.67%	-40.00%	-37.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	62.50%	37.50%	62.50%	100.00%	100.00%	-	-	-
NAPS	3.08	3.08	3.01	2.91	2.92	2.80	2.66	2.47%
YoY %	0.00%	2.33%	3.44%	-0.34%	4.29%	5.26%	-	-
Horiz. %	115.79%	115.79%	113.16%	109.40%	109.77%	105.26%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 143,877
RPS	172.85	172.69	175.98	168.20	170.71	184.72	189.26	-1.49%
YoY %	0.09%	-1.87%	4.63%	-1.47%	-7.58%	-2.40%	-	-
Horiz. %	91.33%	91.24%	92.98%	88.87%	90.20%	97.60%	100.00%	-
EPS	7.51	10.04	7.56	6.63	12.51	16.91	20.68	-15.52%
YoY %	-25.20%	32.80%	14.03%	-47.00%	-26.02%	-18.23%	-	-
Horiz. %	36.32%	48.55%	36.56%	32.06%	60.49%	81.77%	100.00%	-
DPS	4.98	2.99	5.00	8.22	8.32	0.00	0.00	-
YoY %	66.56%	-40.20%	-39.17%	-1.20%	0.00%	0.00%	-	-
Horiz. %	59.86%	35.94%	60.10%	98.80%	100.00%	-	-	-
NAPS	3.0692	3.0696	3.0102	2.9898	3.0362	3.021	2.8601	1.18%
YoY %	-0.01%	1.97%	0.68%	-1.53%	0.50%	5.63%	-	-
Horiz. %	107.31%	107.32%	105.25%	104.53%	106.16%	105.63%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
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	0.73	0.65	0.63	0.85	0.76	0.93	1.16	-7.42%
YoY %	12.31%	3.17%	-25.88%	11.84%	-18.28%	-19.83%	-	-
Horiz. %	62.93%	56.03%	54.31%	73.28%	65.52%	80.17%	100.00%	-
P/EPS	16.72	11.22	14.54	21.54	10.39	10.15	10.66	7.78%
YoY %	49.02%	-22.83%	-32.50%	107.31%	2.36%	-4.78%	-	-
Horiz. %	156.85%	105.25%	136.40%	202.06%	97.47%	95.22%	100.00%	-
EY	5.98	8.91	6.88	4.64	9.63	9.86	9.38	-7.22%
YoY %	-32.88%	29.51%	48.28%	-51.82%	-2.33%	5.12%	-	-
Horiz. %	63.75%	94.99%	73.35%	49.47%	102.67%	105.12%	100.00%	-
DY	3.97	2.65	4.55	5.76	6.40	0.00	0.00	-
YoY %	49.81%	-41.76%	-21.01%	-10.00%	0.00%	0.00%	-	-
Horiz. %	62.03%	41.41%	71.09%	90.00%	100.00%	-	-	-
P/NAPS	0.41	0.37	0.37	0.48	0.43	0.57	0.77	-9.96%
YoY %	10.81%	0.00%	-22.92%	11.63%	-24.56%	-25.97%	-	-
Horiz. %	53.25%	48.05%	48.05%	62.34%	55.84%	74.03%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
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	0.75	0.64	0.54	0.84	0.77	0.83	1.16	-7.00%
YoY %	17.19%	18.52%	-35.71%	9.09%	-7.23%	-28.45%	-	-
Horiz. %	64.66%	55.17%	46.55%	72.41%	66.38%	71.55%	100.00%	-
P/EPS	17.25	11.02	12.56	21.23	10.56	9.06	10.66	8.34%
YoY %	56.53%	-12.26%	-40.84%	101.04%	16.56%	-15.01%	-	-
Horiz. %	161.82%	103.38%	117.82%	199.16%	99.06%	84.99%	100.00%	-
EY	5.80	9.07	7.96	4.71	9.47	11.04	9.38	-7.69%
YoY %	-36.05%	13.94%	69.00%	-50.26%	-14.22%	17.70%	-	-
Horiz. %	61.83%	96.70%	84.86%	50.21%	100.96%	117.70%	100.00%	-
DY	3.85	2.70	5.26	5.84	6.30	0.00	0.00	-
YoY %	42.59%	-48.67%	-9.93%	-7.30%	0.00%	0.00%	-	-
Horiz. %	61.11%	42.86%	83.49%	92.70%	100.00%	-	-	-
P/NAPS	0.42	0.36	0.32	0.47	0.43	0.51	0.77	-9.60%
YoY %	16.67%	12.50%	-31.91%	9.30%	-15.69%	-33.77%	-	-
Horiz. %	54.55%	46.75%	41.56%	61.04%	55.84%	66.23%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos