[KIMHIN] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 10.16%
YoY- 27.98%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 125,229 58,733 267,409 196,674 129,303 57,932 245,144 -36.12%
PBT 2,088 1,236 21,035 12,915 10,371 743 19,048 -77.12%
Tax -2,052 -375 -7,062 -2,899 -1,727 -373 -4,367 -39.58%
NP 36 861 13,973 10,016 8,644 370 14,681 -98.18%
-
NP to SH -232 915 12,911 9,364 8,500 435 14,372 -
-
Tax Rate 98.28% 30.34% 33.57% 22.45% 16.65% 50.20% 22.93% -
Total Cost 125,193 57,872 253,436 186,658 120,659 57,562 230,463 -33.44%
-
Net Worth 433,976 442,249 445,336 442,382 446,633 440,612 432,568 0.21%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 6,980 6,977 - - 6,976 -
Div Payout % - - 54.06% 74.52% - - 48.55% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 433,976 442,249 445,336 442,382 446,633 440,612 432,568 0.21%
NOSH 136,470 138,636 139,603 139,552 139,573 140,322 139,538 -1.47%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.03% 1.47% 5.23% 5.09% 6.69% 0.64% 5.99% -
ROE -0.05% 0.21% 2.90% 2.12% 1.90% 0.10% 3.32% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 91.76 42.36 191.55 140.93 92.64 41.28 175.68 -35.16%
EPS -0.17 0.66 9.30 6.71 6.09 0.31 10.30 -
DPS 0.00 0.00 5.00 5.00 0.00 0.00 5.00 -
NAPS 3.18 3.19 3.19 3.17 3.20 3.14 3.10 1.71%
Adjusted Per Share Value based on latest NOSH - 139,354
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 80.47 37.74 171.84 126.38 83.09 37.23 157.53 -36.12%
EPS -0.15 0.59 8.30 6.02 5.46 0.28 9.24 -
DPS 0.00 0.00 4.49 4.48 0.00 0.00 4.48 -
NAPS 2.7888 2.8419 2.8618 2.8428 2.8701 2.8314 2.7797 0.21%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.26 1.27 1.26 1.25 1.31 1.33 1.34 -
P/RPS 1.37 3.00 0.66 0.89 1.41 3.22 0.76 48.17%
P/EPS -741.18 192.42 13.62 18.63 21.51 429.03 13.01 -
EY -0.13 0.52 7.34 5.37 4.65 0.23 7.69 -
DY 0.00 0.00 3.97 4.00 0.00 0.00 3.73 -
P/NAPS 0.40 0.40 0.39 0.39 0.41 0.42 0.43 -4.71%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 24/05/12 29/02/12 17/11/11 23/08/11 25/05/11 22/02/11 -
Price 1.26 1.26 1.31 1.24 1.26 1.32 1.30 -
P/RPS 1.37 2.97 0.68 0.88 1.36 3.20 0.74 50.83%
P/EPS -741.18 190.91 14.16 18.48 20.69 425.81 12.62 -
EY -0.13 0.52 7.06 5.41 4.83 0.23 7.92 -
DY 0.00 0.00 3.82 4.03 0.00 0.00 3.85 -
P/NAPS 0.40 0.39 0.41 0.39 0.39 0.42 0.42 -3.20%

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