[KIMHIN] YoY TTM 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- 67.64%

YoY- 32.66%

Quarter Report

KHIB Qtrly Report Sep09.doc

Latest QR

Upcoming QR

KIMHIN's Result

KIMHIN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	257,441	262,557	242,047	241,823	246,430	235,535	239,053	1.24%
YoY %	-1.95%	8.47%	0.09%	-1.87%	4.63%	-1.47%	-	-
Horiz. %	107.69%	109.83%	101.25%	101.16%	103.09%	98.53%	100.00%	-
PBT	15,835	20,692	16,983	19,234	12,064	13,846	19,930	-3.75%
YoY %	-23.47%	21.84%	-11.70%	59.43%	-12.87%	-30.53%	-	-
Horiz. %	79.45%	103.82%	85.21%	96.51%	60.53%	69.47%	100.00%	-
Tax	-7,351	-3,717	-5,820	-4,773	-475	-3,923	-1,707	27.52%
YoY %	-97.77%	36.13%	-21.94%	-904.84%	87.89%	-129.82%	-	-
Horiz. %	430.64%	217.75%	340.95%	279.61%	27.83%	229.82%	100.00%	-
NP	8,484	16,975	11,163	14,461	11,589	9,923	18,223	-11.95%
YoY %	-50.02%	52.06%	-22.81%	24.78%	16.79%	-45.55%	-	-
Horiz. %	46.56%	93.15%	61.26%	79.36%	63.60%	54.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,683	16,419	10,515	14,053	10,593	9,283	17,519	-12.82%
YoY %	-53.21%	56.15%	-25.18%	32.66%	14.11%	-47.01%	-	-
Horiz. %	43.86%	93.72%	60.02%	80.22%	60.47%	52.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	46.42%	17.96%	34.27%	24.82%	3.94%	28.33%	8.56%	-
YoY %	158.46%	-47.59%	38.07%	529.95%	-86.09%	230.96%	-	-
Horiz. %	542.29%	209.81%	400.35%	289.95%	46.03%	330.96%	100.00%	-
Total Cost	248,957	245,582	230,884	227,362	234,841	225,612	220,830	2.01%
YoY %	1.37%	6.37%	1.55%	-3.18%	4.09%	2.17%	-	-
Horiz. %	112.74%	111.21%	104.55%	102.96%	106.34%	102.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	443,822	441,754	429,794	429,856	421,542	418,683	425,182	0.71%
YoY %	0.47%	2.78%	-0.01%	1.97%	0.68%	-1.53%	-	-
Horiz. %	104.38%	103.90%	101.08%	101.10%	99.14%	98.47%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	7,022	6,967	6,977	4,186	7,002	11,510	11,656	-8.09%
YoY %	0.79%	-0.14%	66.67%	-40.22%	-39.17%	-1.25%	-	-
Horiz. %	60.24%	59.77%	59.86%	35.91%	60.07%	98.75%	100.00%	-
Div Payout %	91.40%	42.44%	66.35%	29.79%	66.10%	123.99%	66.54%	-
YoY %	115.36%	-36.04%	122.73%	-54.93%	-46.69%	86.34%	-	-
Horiz. %	137.36%	63.78%	99.71%	44.77%	99.34%	186.34%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	443,822	441,754	429,794	429,856	421,542	418,683	425,182	0.71%
YoY %	0.47%	2.78%	-0.01%	1.97%	0.68%	-1.53%	-	-
Horiz. %	104.38%	103.90%	101.08%	101.10%	99.14%	98.47%	100.00%	-
NOSH	140,450	139,354	139,543	139,563	140,047	143,877	145,610	-0.59%
YoY %	0.79%	-0.14%	-0.01%	-0.35%	-2.66%	-1.19%	-	-
Horiz. %	96.46%	95.70%	95.83%	95.85%	96.18%	98.81%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	3.30%	6.47%	4.61%	5.98%	4.70%	4.21%	7.62%	-
YoY %	-49.00%	40.35%	-22.91%	27.23%	11.64%	-44.75%	-	-
Horiz. %	43.31%	84.91%	60.50%	78.48%	61.68%	55.25%	100.00%	-
ROE	1.73%	3.72%	2.45%	3.27%	2.51%	2.22%	4.12%	-
YoY %	-53.49%	51.84%	-25.08%	30.28%	13.06%	-46.12%	-	-
Horiz. %	41.99%	90.29%	59.47%	79.37%	60.92%	53.88%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	183.30	188.41	173.46	173.27	175.96	163.71	164.17	1.85%
YoY %	-2.71%	8.62%	0.11%	-1.53%	7.48%	-0.28%	-	-
Horiz. %	111.65%	114.77%	105.66%	105.54%	107.18%	99.72%	100.00%	-
EPS	5.47	11.78	7.54	10.07	7.56	6.45	12.03	-12.29%
YoY %	-53.57%	56.23%	-25.12%	33.20%	17.21%	-46.38%	-	-
Horiz. %	45.47%	97.92%	62.68%	83.71%	62.84%	53.62%	100.00%	-
DPS	5.00	5.00	5.00	3.00	5.00	8.00	8.00	-7.52%
YoY %	0.00%	0.00%	66.67%	-40.00%	-37.50%	0.00%	-	-
Horiz. %	62.50%	62.50%	62.50%	37.50%	62.50%	100.00%	100.00%	-
NAPS	3.16	3.17	3.08	3.08	3.01	2.91	2.92	1.32%
YoY %	-0.32%	2.92%	0.00%	2.33%	3.44%	-0.34%	-	-
Horiz. %	108.22%	108.56%	105.48%	105.48%	103.08%	99.66%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 139,563
RPS	183.84	187.49	172.85	172.69	175.98	168.20	170.71	1.24%
YoY %	-1.95%	8.47%	0.09%	-1.87%	4.63%	-1.47%	-	-
Horiz. %	107.69%	109.83%	101.25%	101.16%	103.09%	98.53%	100.00%	-
EPS	5.49	11.72	7.51	10.04	7.56	6.63	12.51	-12.81%
YoY %	-53.16%	56.06%	-25.20%	32.80%	14.03%	-47.00%	-	-
Horiz. %	43.88%	93.69%	60.03%	80.26%	60.43%	53.00%	100.00%	-
DPS	5.01	4.98	4.98	2.99	5.00	8.22	8.32	-8.09%
YoY %	0.60%	0.00%	66.56%	-40.20%	-39.17%	-1.20%	-	-
Horiz. %	60.22%	59.86%	59.86%	35.94%	60.10%	98.80%	100.00%	-
NAPS	3.1693	3.1546	3.0692	3.0696	3.0102	2.9898	3.0362	0.71%
YoY %	0.47%	2.78%	-0.01%	1.97%	0.68%	-1.53%	-	-
Horiz. %	104.38%	103.90%	101.09%	101.10%	99.14%	98.47%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
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	0.68	0.66	0.73	0.65	0.63	0.85	0.76	-1.83%
YoY %	3.03%	-9.59%	12.31%	3.17%	-25.88%	11.84%	-	-
Horiz. %	89.47%	86.84%	96.05%	85.53%	82.89%	111.84%	100.00%	-
P/EPS	22.85	10.61	16.72	11.22	14.54	21.54	10.39	14.02%
YoY %	115.36%	-36.54%	49.02%	-22.83%	-32.50%	107.31%	-	-
Horiz. %	219.92%	102.12%	160.92%	107.99%	139.94%	207.31%	100.00%	-
EY	4.38	9.43	5.98	8.91	6.88	4.64	9.63	-12.29%
YoY %	-53.55%	57.69%	-32.88%	29.51%	48.28%	-51.82%	-	-
Horiz. %	45.48%	97.92%	62.10%	92.52%	71.44%	48.18%	100.00%	-
DY	4.00	4.00	3.97	2.65	4.55	5.76	6.40	-7.52%
YoY %	0.00%	0.76%	49.81%	-41.76%	-21.01%	-10.00%	-	-
Horiz. %	62.50%	62.50%	62.03%	41.41%	71.09%	90.00%	100.00%	-
P/NAPS	0.40	0.39	0.41	0.37	0.37	0.48	0.43	-1.19%
YoY %	2.56%	-4.88%	10.81%	0.00%	-22.92%	11.63%	-	-
Horiz. %	93.02%	90.70%	95.35%	86.05%	86.05%	111.63%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
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	0.68	0.66	0.75	0.64	0.54	0.84	0.77	-2.04%
YoY %	3.03%	-12.00%	17.19%	18.52%	-35.71%	9.09%	-	-
Horiz. %	88.31%	85.71%	97.40%	83.12%	70.13%	109.09%	100.00%	-
P/EPS	22.85	10.52	17.25	11.02	12.56	21.23	10.56	13.71%
YoY %	117.21%	-39.01%	56.53%	-12.26%	-40.84%	101.04%	-	-
Horiz. %	216.38%	99.62%	163.35%	104.36%	118.94%	201.04%	100.00%	-
EY	4.38	9.50	5.80	9.07	7.96	4.71	9.47	-12.04%
YoY %	-53.89%	63.79%	-36.05%	13.94%	69.00%	-50.26%	-	-
Horiz. %	46.25%	100.32%	61.25%	95.78%	84.05%	49.74%	100.00%	-
DY	4.00	4.03	3.85	2.70	5.26	5.84	6.30	-7.28%
YoY %	-0.74%	4.68%	42.59%	-48.67%	-9.93%	-7.30%	-	-
Horiz. %	63.49%	63.97%	61.11%	42.86%	83.49%	92.70%	100.00%	-
P/NAPS	0.40	0.39	0.42	0.36	0.32	0.47	0.43	-1.19%
YoY %	2.56%	-7.14%	16.67%	12.50%	-31.91%	9.30%	-	-
Horiz. %	93.02%	90.70%	97.67%	83.72%	74.42%	109.30%	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