[KIMHIN] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -2.56%
YoY- 32.43%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 229,074 204,988 251,493 252,744 233,262 217,332 227,783 0.37%
PBT 24,882 10,068 6,847 16,021 13,422 7,812 10,700 75.61%
Tax -3,002 -4,248 -2,104 -2,542 280 1,308 -1,667 48.07%
NP 21,880 5,820 4,743 13,478 13,702 9,120 9,033 80.45%
-
NP to SH 21,150 5,512 4,239 12,533 12,862 8,416 8,291 86.80%
-
Tax Rate 12.06% 42.19% 30.73% 15.87% -2.09% -16.74% 15.58% -
Total Cost 207,194 199,168 246,750 239,265 219,560 208,212 218,750 -3.55%
-
Net Worth 426,906 418,967 421,529 424,834 426,372 423,662 420,193 1.06%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 7,048 9,409 - - 11,512 -
Div Payout % - - 166.29% 75.08% - - 138.85% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 426,906 418,967 421,529 424,834 426,372 423,662 420,193 1.06%
NOSH 139,511 139,191 140,979 141,141 141,651 143,129 143,902 -2.04%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.55% 2.84% 1.89% 5.33% 5.87% 4.20% 3.97% -
ROE 4.95% 1.32% 1.01% 2.95% 3.02% 1.99% 1.97% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 164.20 147.27 178.39 179.07 164.67 151.84 158.29 2.47%
EPS 15.16 3.96 3.01 8.88 9.08 5.88 5.76 90.73%
DPS 0.00 0.00 5.00 6.67 0.00 0.00 8.00 -
NAPS 3.06 3.01 2.99 3.01 3.01 2.96 2.92 3.17%
Adjusted Per Share Value based on latest NOSH - 140,047
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 147.20 131.73 161.61 162.42 149.90 139.66 146.38 0.37%
EPS 13.59 3.54 2.72 8.05 8.27 5.41 5.33 86.74%
DPS 0.00 0.00 4.53 6.05 0.00 0.00 7.40 -
NAPS 2.7433 2.6923 2.7088 2.73 2.7399 2.7225 2.7002 1.06%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.96 0.85 0.96 1.10 1.26 1.37 1.28 -
P/RPS 0.58 0.58 0.54 0.61 0.77 0.90 0.81 -19.97%
P/EPS 6.33 21.46 31.93 12.39 13.88 23.30 22.22 -56.73%
EY 15.79 4.66 3.13 8.07 7.21 4.29 4.50 131.08%
DY 0.00 0.00 5.21 6.06 0.00 0.00 6.25 -
P/NAPS 0.31 0.28 0.32 0.37 0.42 0.46 0.44 -20.83%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 26/05/09 25/02/09 19/11/08 27/08/08 26/05/08 25/02/08 -
Price 0.94 0.90 0.88 0.95 1.20 1.37 1.39 -
P/RPS 0.57 0.61 0.49 0.53 0.73 0.90 0.88 -25.15%
P/EPS 6.20 22.73 29.27 10.70 13.22 23.30 24.13 -59.61%
EY 16.13 4.40 3.42 9.35 7.57 4.29 4.15 147.40%
DY 0.00 0.00 5.68 7.02 0.00 0.00 5.76 -
P/NAPS 0.31 0.30 0.29 0.32 0.40 0.46 0.48 -25.30%

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