[KIMHIN] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 33.75%
YoY- -61.92%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 258,606 231,728 245,144 239,014 251,302 214,080 242,674 4.34%
PBT 20,742 2,972 19,048 15,028 10,664 3,676 30,115 -22.06%
Tax -3,454 -1,492 -4,367 -4,732 -2,946 -2,980 -6,847 -36.70%
NP 17,288 1,480 14,681 10,296 7,718 696 23,268 -18.01%
-
NP to SH 17,000 1,740 14,372 9,756 7,294 936 22,412 -16.86%
-
Tax Rate 16.65% 50.20% 22.93% 31.49% 27.63% 81.07% 22.74% -
Total Cost 241,318 230,248 230,463 228,718 243,584 213,384 219,406 6.57%
-
Net Worth 446,633 440,612 432,568 430,083 435,963 425,329 432,500 2.17%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 6,976 9,309 - - 4,185 -
Div Payout % - - 48.55% 95.42% - - 18.68% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 446,633 440,612 432,568 430,083 435,963 425,329 432,500 2.17%
NOSH 139,573 140,322 139,538 139,637 139,731 137,647 139,516 0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.69% 0.64% 5.99% 4.31% 3.07% 0.33% 9.59% -
ROE 3.81% 0.39% 3.32% 2.27% 1.67% 0.22% 5.18% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 185.28 165.14 175.68 171.17 179.85 155.53 173.94 4.31%
EPS 12.18 1.24 10.30 6.99 5.22 0.68 16.06 -16.87%
DPS 0.00 0.00 5.00 6.67 0.00 0.00 3.00 -
NAPS 3.20 3.14 3.10 3.08 3.12 3.09 3.10 2.14%
Adjusted Per Share Value based on latest NOSH - 139,543
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 166.18 148.91 157.53 153.59 161.49 137.57 155.94 4.34%
EPS 10.92 1.12 9.24 6.27 4.69 0.60 14.40 -16.88%
DPS 0.00 0.00 4.48 5.98 0.00 0.00 2.69 -
NAPS 2.8701 2.8314 2.7797 2.7637 2.8015 2.7332 2.7793 2.17%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.31 1.33 1.34 1.26 1.25 1.25 1.17 -
P/RPS 0.71 0.81 0.76 0.74 0.70 0.80 0.67 3.95%
P/EPS 10.76 107.26 13.01 18.03 23.95 183.82 7.28 29.84%
EY 9.30 0.93 7.69 5.54 4.18 0.54 13.73 -22.92%
DY 0.00 0.00 3.73 5.29 0.00 0.00 2.56 -
P/NAPS 0.41 0.42 0.43 0.41 0.40 0.40 0.38 5.21%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 25/05/11 22/02/11 18/11/10 25/08/10 24/05/10 24/02/10 -
Price 1.26 1.32 1.30 1.30 1.27 1.23 1.25 -
P/RPS 0.68 0.80 0.74 0.76 0.71 0.79 0.72 -3.74%
P/EPS 10.34 106.45 12.62 18.61 24.33 180.88 7.78 20.94%
EY 9.67 0.94 7.92 5.37 4.11 0.55 12.85 -17.30%
DY 0.00 0.00 3.85 5.13 0.00 0.00 2.40 -
P/NAPS 0.39 0.42 0.42 0.42 0.41 0.40 0.40 -1.67%

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