[KIMHIN] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 96.42%
YoY- -35.87%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 196,674 129,303 57,932 245,144 179,261 125,651 53,520 137.94%
PBT 12,915 10,371 743 19,048 11,271 5,332 919 481.41%
Tax -2,899 -1,727 -373 -4,367 -3,549 -1,473 -745 147.19%
NP 10,016 8,644 370 14,681 7,722 3,859 174 1387.16%
-
NP to SH 9,364 8,500 435 14,372 7,317 3,647 234 1067.31%
-
Tax Rate 22.45% 16.65% 50.20% 22.93% 31.49% 27.63% 81.07% -
Total Cost 186,658 120,659 57,562 230,463 171,539 121,792 53,346 130.30%
-
Net Worth 442,382 446,633 440,612 432,568 430,083 435,963 425,329 2.65%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 6,977 - - 6,976 6,981 - - -
Div Payout % 74.52% - - 48.55% 95.42% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 442,382 446,633 440,612 432,568 430,083 435,963 425,329 2.65%
NOSH 139,552 139,573 140,322 139,538 139,637 139,731 137,647 0.91%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.09% 6.69% 0.64% 5.99% 4.31% 3.07% 0.33% -
ROE 2.12% 1.90% 0.10% 3.32% 1.70% 0.84% 0.06% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 140.93 92.64 41.28 175.68 128.38 89.92 38.88 135.78%
EPS 6.71 6.09 0.31 10.30 5.24 2.61 0.17 1056.67%
DPS 5.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 3.17 3.20 3.14 3.10 3.08 3.12 3.09 1.71%
Adjusted Per Share Value based on latest NOSH - 139,441
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 126.38 83.09 37.23 157.53 115.19 80.74 34.39 137.95%
EPS 6.02 5.46 0.28 9.24 4.70 2.34 0.15 1069.57%
DPS 4.48 0.00 0.00 4.48 4.49 0.00 0.00 -
NAPS 2.8428 2.8701 2.8314 2.7797 2.7637 2.8015 2.7332 2.65%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.25 1.31 1.33 1.34 1.26 1.25 1.25 -
P/RPS 0.89 1.41 3.22 0.76 0.98 1.39 3.21 -57.44%
P/EPS 18.63 21.51 429.03 13.01 24.05 47.89 735.29 -91.35%
EY 5.37 4.65 0.23 7.69 4.16 2.09 0.14 1034.83%
DY 4.00 0.00 0.00 3.73 3.97 0.00 0.00 -
P/NAPS 0.39 0.41 0.42 0.43 0.41 0.40 0.40 -1.67%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 23/08/11 25/05/11 22/02/11 18/11/10 25/08/10 24/05/10 -
Price 1.24 1.26 1.32 1.30 1.30 1.27 1.23 -
P/RPS 0.88 1.36 3.20 0.74 1.01 1.41 3.16 -57.32%
P/EPS 18.48 20.69 425.81 12.62 24.81 48.66 723.53 -91.30%
EY 5.41 4.83 0.23 7.92 4.03 2.06 0.14 1040.46%
DY 4.03 0.00 0.00 3.85 3.85 0.00 0.00 -
P/NAPS 0.39 0.39 0.42 0.42 0.42 0.41 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