[KIMHIN] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 16.64%
YoY- 428.71%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 179,261 125,651 53,520 242,674 179,888 114,537 51,247 130.25%
PBT 11,271 5,332 919 30,115 24,403 12,441 2,517 171.42%
Tax -3,549 -1,473 -745 -6,847 -4,576 -1,501 -1,062 123.35%
NP 7,722 3,859 174 23,268 19,827 10,940 1,455 203.95%
-
NP to SH 7,317 3,647 234 22,412 19,214 10,575 1,378 204.05%
-
Tax Rate 31.49% 27.63% 81.07% 22.74% 18.75% 12.06% 42.19% -
Total Cost 171,539 121,792 53,346 219,406 160,061 103,597 49,792 127.93%
-
Net Worth 430,083 435,963 425,329 432,500 429,768 426,906 418,967 1.75%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,981 - - 4,185 4,186 - - -
Div Payout % 95.42% - - 18.68% 21.79% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 430,083 435,963 425,329 432,500 429,768 426,906 418,967 1.75%
NOSH 139,637 139,731 137,647 139,516 139,535 139,511 139,191 0.21%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.31% 3.07% 0.33% 9.59% 11.02% 9.55% 2.84% -
ROE 1.70% 0.84% 0.06% 5.18% 4.47% 2.48% 0.33% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 128.38 89.92 38.88 173.94 128.92 82.10 36.82 129.76%
EPS 5.24 2.61 0.17 16.06 13.77 7.58 0.99 203.40%
DPS 5.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 3.08 3.12 3.09 3.10 3.08 3.06 3.01 1.54%
Adjusted Per Share Value based on latest NOSH - 139,406
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 115.19 80.74 34.39 155.94 115.60 73.60 32.93 130.25%
EPS 4.70 2.34 0.15 14.40 12.35 6.80 0.89 202.94%
DPS 4.49 0.00 0.00 2.69 2.69 0.00 0.00 -
NAPS 2.7637 2.8015 2.7332 2.7793 2.7617 2.7433 2.6923 1.75%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.26 1.25 1.25 1.17 1.13 0.96 0.85 -
P/RPS 0.98 1.39 3.21 0.67 0.88 1.17 2.31 -43.51%
P/EPS 24.05 47.89 735.29 7.28 8.21 12.66 85.86 -57.15%
EY 4.16 2.09 0.14 13.73 12.19 7.90 1.16 134.10%
DY 3.97 0.00 0.00 2.56 2.65 0.00 0.00 -
P/NAPS 0.41 0.40 0.40 0.38 0.37 0.31 0.28 28.91%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 25/08/10 24/05/10 24/02/10 18/11/09 24/08/09 26/05/09 -
Price 1.30 1.27 1.23 1.25 1.11 0.94 0.90 -
P/RPS 1.01 1.41 3.16 0.72 0.86 1.14 2.44 -44.42%
P/EPS 24.81 48.66 723.53 7.78 8.06 12.40 90.91 -57.89%
EY 4.03 2.06 0.14 12.85 12.41 8.06 1.10 137.46%
DY 3.85 0.00 0.00 2.40 2.70 0.00 0.00 -
P/NAPS 0.42 0.41 0.40 0.40 0.36 0.31 0.30 25.12%

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