[KIMHIN] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -96.97%
YoY- 85.9%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 267,409 196,674 129,303 57,932 245,144 179,261 125,651 65.22%
PBT 21,035 12,915 10,371 743 19,048 11,271 5,332 149.04%
Tax -7,062 -2,899 -1,727 -373 -4,367 -3,549 -1,473 183.51%
NP 13,973 10,016 8,644 370 14,681 7,722 3,859 135.24%
-
NP to SH 12,911 9,364 8,500 435 14,372 7,317 3,647 131.74%
-
Tax Rate 33.57% 22.45% 16.65% 50.20% 22.93% 31.49% 27.63% -
Total Cost 253,436 186,658 120,659 57,562 230,463 171,539 121,792 62.77%
-
Net Worth 445,336 442,382 446,633 440,612 432,568 430,083 435,963 1.42%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 6,980 6,977 - - 6,976 6,981 - -
Div Payout % 54.06% 74.52% - - 48.55% 95.42% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 445,336 442,382 446,633 440,612 432,568 430,083 435,963 1.42%
NOSH 139,603 139,552 139,573 140,322 139,538 139,637 139,731 -0.06%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.23% 5.09% 6.69% 0.64% 5.99% 4.31% 3.07% -
ROE 2.90% 2.12% 1.90% 0.10% 3.32% 1.70% 0.84% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 191.55 140.93 92.64 41.28 175.68 128.38 89.92 65.33%
EPS 9.30 6.71 6.09 0.31 10.30 5.24 2.61 132.75%
DPS 5.00 5.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 3.19 3.17 3.20 3.14 3.10 3.08 3.12 1.48%
Adjusted Per Share Value based on latest NOSH - 140,322
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 171.84 126.38 83.09 37.23 157.53 115.19 80.74 65.23%
EPS 8.30 6.02 5.46 0.28 9.24 4.70 2.34 132.04%
DPS 4.49 4.48 0.00 0.00 4.48 4.49 0.00 -
NAPS 2.8618 2.8428 2.8701 2.8314 2.7797 2.7637 2.8015 1.42%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.26 1.25 1.31 1.33 1.34 1.26 1.25 -
P/RPS 0.66 0.89 1.41 3.22 0.76 0.98 1.39 -39.05%
P/EPS 13.62 18.63 21.51 429.03 13.01 24.05 47.89 -56.65%
EY 7.34 5.37 4.65 0.23 7.69 4.16 2.09 130.51%
DY 3.97 4.00 0.00 0.00 3.73 3.97 0.00 -
P/NAPS 0.39 0.39 0.41 0.42 0.43 0.41 0.40 -1.66%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 17/11/11 23/08/11 25/05/11 22/02/11 18/11/10 25/08/10 -
Price 1.31 1.24 1.26 1.32 1.30 1.30 1.27 -
P/RPS 0.68 0.88 1.36 3.20 0.74 1.01 1.41 -38.42%
P/EPS 14.16 18.48 20.69 425.81 12.62 24.81 48.66 -55.98%
EY 7.06 5.41 4.83 0.23 7.92 4.03 2.06 126.80%
DY 3.82 4.03 0.00 0.00 3.85 3.85 0.00 -
P/NAPS 0.41 0.39 0.39 0.42 0.42 0.42 0.41 0.00%

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