[KIMHIN] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -17.13%
YoY- -58.09%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 268,210 249,556 244,947 248,407 227,720 245,338 251,760 1.05%
PBT 21,528 18,872 28,517 7,411 9,288 20,133 25,214 -2.59%
Tax -7,064 -3,995 -6,530 -3,493 130 -6,045 -3,763 11.05%
NP 14,464 14,877 21,987 3,918 9,418 14,088 21,451 -6.35%
-
NP to SH 13,391 14,573 21,268 3,513 8,382 13,694 20,662 -6.96%
-
Tax Rate 32.81% 21.17% 22.90% 47.13% -1.40% 30.03% 14.92% -
Total Cost 253,746 234,679 222,960 244,489 218,302 231,250 230,309 1.62%
-
Net Worth 442,249 440,612 425,329 418,967 423,662 425,771 428,443 0.52%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 6,967 6,977 4,186 7,002 11,510 11,656 - -
Div Payout % 52.03% 47.88% 19.69% 199.33% 137.32% 85.12% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 442,249 440,612 425,329 418,967 423,662 425,771 428,443 0.52%
NOSH 138,636 140,322 137,647 139,191 143,129 144,820 146,226 -0.88%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 5.39% 5.96% 8.98% 1.58% 4.14% 5.74% 8.52% -
ROE 3.03% 3.31% 5.00% 0.84% 1.98% 3.22% 4.82% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 193.46 177.84 177.95 178.46 159.10 169.41 172.17 1.96%
EPS 9.66 10.39 15.45 2.52 5.86 9.46 14.13 -6.13%
DPS 5.00 5.00 3.00 5.00 8.00 8.00 0.00 -
NAPS 3.19 3.14 3.09 3.01 2.96 2.94 2.93 1.42%
Adjusted Per Share Value based on latest NOSH - 139,191
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 172.35 160.37 157.40 159.63 146.33 157.66 161.78 1.05%
EPS 8.61 9.36 13.67 2.26 5.39 8.80 13.28 -6.96%
DPS 4.48 4.48 2.69 4.50 7.40 7.49 0.00 -
NAPS 2.8419 2.8314 2.7332 2.6923 2.7225 2.736 2.7532 0.52%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.27 1.33 1.25 0.85 1.37 1.43 1.38 -
P/RPS 0.66 0.75 0.70 0.48 0.86 0.84 0.80 -3.15%
P/EPS 13.15 12.81 8.09 33.68 23.39 15.12 9.77 5.07%
EY 7.61 7.81 12.36 2.97 4.27 6.61 10.24 -4.82%
DY 3.94 3.76 2.40 5.88 5.84 5.59 0.00 -
P/NAPS 0.40 0.42 0.40 0.28 0.46 0.49 0.47 -2.64%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 25/05/11 24/05/10 26/05/09 26/05/08 24/05/07 23/05/06 -
Price 1.26 1.32 1.23 0.90 1.37 1.44 1.40 -
P/RPS 0.65 0.74 0.69 0.50 0.86 0.85 0.81 -3.59%
P/EPS 13.04 12.71 7.96 35.66 23.39 15.23 9.91 4.67%
EY 7.67 7.87 12.56 2.80 4.27 6.57 10.09 -4.46%
DY 3.97 3.79 2.44 5.56 5.84 5.56 0.00 -
P/NAPS 0.39 0.42 0.40 0.30 0.46 0.49 0.48 -3.39%

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