[KIMHIN] YoY TTM Result on 31-Mar-2010 [#1]

Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -5.1%
YoY- 505.41%
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 243,185 268,210 249,556 244,947 248,407 227,720 245,338 -0.14%
PBT 6,660 21,528 18,872 28,517 7,411 9,288 20,133 -16.82%
Tax -5,672 -7,064 -3,995 -6,530 -3,493 130 -6,045 -1.05%
NP 988 14,464 14,877 21,987 3,918 9,418 14,088 -35.75%
-
NP to SH 252 13,391 14,573 21,268 3,513 8,382 13,694 -48.58%
-
Tax Rate 85.17% 32.81% 21.17% 22.90% 47.13% -1.40% 30.03% -
Total Cost 242,197 253,746 234,679 222,960 244,489 218,302 231,250 0.77%
-
Net Worth 438,030 442,249 440,612 425,329 418,967 423,662 425,771 0.47%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 7,022 6,967 6,977 4,186 7,002 11,510 11,656 -8.09%
Div Payout % 2,786.71% 52.03% 47.88% 19.69% 199.33% 137.32% 85.12% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 438,030 442,249 440,612 425,329 418,967 423,662 425,771 0.47%
NOSH 139,499 138,636 140,322 137,647 139,191 143,129 144,820 -0.62%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.41% 5.39% 5.96% 8.98% 1.58% 4.14% 5.74% -
ROE 0.06% 3.03% 3.31% 5.00% 0.84% 1.98% 3.22% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 174.33 193.46 177.84 177.95 178.46 159.10 169.41 0.47%
EPS 0.18 9.66 10.39 15.45 2.52 5.86 9.46 -48.29%
DPS 5.00 5.00 5.00 3.00 5.00 8.00 8.00 -7.52%
NAPS 3.14 3.19 3.14 3.09 3.01 2.96 2.94 1.10%
Adjusted Per Share Value based on latest NOSH - 137,647
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 173.66 191.53 178.21 174.92 177.39 162.61 175.20 -0.14%
EPS 0.18 9.56 10.41 15.19 2.51 5.99 9.78 -48.58%
DPS 5.01 4.98 4.98 2.99 5.00 8.22 8.32 -8.09%
NAPS 3.128 3.1581 3.1464 3.0373 2.9918 3.0254 3.0404 0.47%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.22 1.27 1.33 1.25 0.85 1.37 1.43 -
P/RPS 0.70 0.66 0.75 0.70 0.48 0.86 0.84 -2.99%
P/EPS 675.36 13.15 12.81 8.09 33.68 23.39 15.12 88.25%
EY 0.15 7.61 7.81 12.36 2.97 4.27 6.61 -46.76%
DY 4.10 3.94 3.76 2.40 5.88 5.84 5.59 -5.03%
P/NAPS 0.39 0.40 0.42 0.40 0.28 0.46 0.49 -3.72%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 24/05/12 25/05/11 24/05/10 26/05/09 26/05/08 24/05/07 -
Price 1.29 1.26 1.32 1.23 0.90 1.37 1.44 -
P/RPS 0.74 0.65 0.74 0.69 0.50 0.86 0.85 -2.28%
P/EPS 714.11 13.04 12.71 7.96 35.66 23.39 15.23 89.78%
EY 0.14 7.67 7.87 12.56 2.80 4.27 6.57 -47.31%
DY 3.88 3.97 3.79 2.44 5.56 5.84 5.56 -5.81%
P/NAPS 0.41 0.39 0.42 0.40 0.30 0.46 0.49 -2.92%

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