[KIMHIN] QoQ Annualized Quarter 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- -16.81%
YoY- -30.89%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 233,262 217,332 227,783 227,881 229,792 217,584 245,527 -3.36%
PBT 13,422 7,812 10,700 14,202 17,364 13,460 18,562 -19.45%
Tax 280 1,308 -1,667 -4,132 -5,320 -5,880 -5,465 -
NP 13,702 9,120 9,033 10,070 12,044 7,580 13,097 3.05%
-
NP to SH 12,862 8,416 8,291 9,464 11,376 8,052 12,456 2.16%
-
Tax Rate -2.09% -16.74% 15.58% 29.09% 30.64% 43.68% 29.44% -
Total Cost 219,560 208,212 218,750 217,810 217,748 210,004 232,430 -3.72%
-
Net Worth 426,372 423,662 420,193 419,820 430,209 425,771 424,721 0.25%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 11,512 - 23,098 - 11,636 -
Div Payout % - - 138.85% - 203.05% - 93.42% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 426,372 423,662 420,193 419,820 430,209 425,771 424,721 0.25%
NOSH 141,651 143,129 143,902 144,268 144,365 144,820 145,452 -1.75%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.87% 4.20% 3.97% 4.42% 5.24% 3.48% 5.33% -
ROE 3.02% 1.99% 1.97% 2.25% 2.64% 1.89% 2.93% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 164.67 151.84 158.29 157.96 159.17 150.24 168.80 -1.63%
EPS 9.08 5.88 5.76 6.56 7.88 5.56 8.56 4.01%
DPS 0.00 0.00 8.00 0.00 16.00 0.00 8.00 -
NAPS 3.01 2.96 2.92 2.91 2.98 2.94 2.92 2.04%
Adjusted Per Share Value based on latest NOSH - 143,877
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 149.90 139.66 146.38 146.44 147.67 139.82 157.78 -3.36%
EPS 8.27 5.41 5.33 6.08 7.31 5.17 8.00 2.23%
DPS 0.00 0.00 7.40 0.00 14.84 0.00 7.48 -
NAPS 2.7399 2.7225 2.7002 2.6978 2.7646 2.736 2.7293 0.25%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.26 1.37 1.28 1.39 1.53 1.43 1.24 -
P/RPS 0.77 0.90 0.81 0.88 0.96 0.95 0.73 3.62%
P/EPS 13.88 23.30 22.22 21.19 19.42 25.72 14.48 -2.78%
EY 7.21 4.29 4.50 4.72 5.15 3.89 6.91 2.87%
DY 0.00 0.00 6.25 0.00 10.46 0.00 6.45 -
P/NAPS 0.42 0.46 0.44 0.48 0.51 0.49 0.42 0.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 26/05/08 25/02/08 21/11/07 23/08/07 24/05/07 27/02/07 -
Price 1.20 1.37 1.39 1.37 1.48 1.44 1.41 -
P/RPS 0.73 0.90 0.88 0.87 0.93 0.96 0.84 -8.94%
P/EPS 13.22 23.30 24.13 20.88 18.78 25.90 16.46 -13.60%
EY 7.57 4.29 4.15 4.79 5.32 3.86 6.07 15.87%
DY 0.00 0.00 5.76 0.00 10.81 0.00 5.67 -
P/NAPS 0.40 0.46 0.48 0.47 0.50 0.49 0.48 -11.45%

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