[KIMHIN] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 59.48%
YoY- 428.71%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 246,285 267,409 245,144 242,674 251,493 227,783 245,527 0.05%
PBT 7,410 21,035 19,048 30,115 6,847 10,700 18,562 -14.17%
Tax -4,973 -7,062 -4,367 -6,847 -2,104 -1,667 -5,465 -1.55%
NP 2,437 13,973 14,681 23,268 4,743 9,033 13,097 -24.42%
-
NP to SH 1,725 12,911 14,372 22,412 4,239 8,291 12,456 -28.04%
-
Tax Rate 67.11% 33.57% 22.93% 22.74% 30.73% 15.58% 29.44% -
Total Cost 243,848 253,436 230,463 219,406 246,750 218,750 232,430 0.80%
-
Net Worth 441,842 419,201 418,324 432,161 417,880 287,070 290,658 7.22%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 7,022 6,967 6,977 4,186 7,002 11,510 11,656 -8.09%
Div Payout % 407.10% 53.97% 48.55% 18.68% 165.19% 138.83% 93.58% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 441,842 419,201 418,324 432,161 417,880 287,070 290,658 7.22%
NOSH 140,714 139,733 139,441 139,406 139,759 143,535 145,329 -0.53%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.99% 5.23% 5.99% 9.59% 1.89% 3.97% 5.33% -
ROE 0.39% 3.08% 3.44% 5.19% 1.01% 2.89% 4.29% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 175.02 191.37 175.80 174.08 179.95 158.69 168.95 0.58%
EPS 1.23 9.24 10.31 16.08 3.03 5.78 8.57 -27.62%
DPS 5.00 5.00 5.00 3.00 5.01 8.00 8.00 -7.52%
NAPS 3.14 3.00 3.00 3.10 2.99 2.00 2.00 7.80%
Adjusted Per Share Value based on latest NOSH - 139,406
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 175.87 190.96 175.06 173.29 179.59 162.66 175.33 0.05%
EPS 1.23 9.22 10.26 16.00 3.03 5.92 8.89 -28.06%
DPS 5.01 4.98 4.98 2.99 5.00 8.22 8.32 -8.09%
NAPS 3.1552 2.9935 2.9872 3.0861 2.9841 2.05 2.0756 7.22%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.25 1.26 1.34 1.17 0.96 1.28 1.24 -
P/RPS 0.71 0.66 0.76 0.67 0.53 0.81 0.73 -0.46%
P/EPS 101.97 13.64 13.00 7.28 31.65 22.16 14.47 38.42%
EY 0.98 7.33 7.69 13.74 3.16 4.51 6.91 -27.76%
DY 4.00 3.97 3.73 2.56 5.22 6.25 6.45 -7.64%
P/NAPS 0.40 0.42 0.45 0.38 0.32 0.64 0.62 -7.03%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 29/02/12 22/02/11 24/02/10 25/02/09 25/02/08 27/02/07 -
Price 1.25 1.31 1.30 1.25 0.88 1.39 1.41 -
P/RPS 0.71 0.68 0.74 0.72 0.49 0.88 0.83 -2.56%
P/EPS 101.97 14.18 12.61 7.78 29.01 24.06 16.45 35.49%
EY 0.98 7.05 7.93 12.86 3.45 4.16 6.08 -26.20%
DY 4.00 3.82 3.85 2.40 5.69 5.76 5.67 -5.64%
P/NAPS 0.40 0.44 0.43 0.40 0.29 0.70 0.71 -9.11%

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