[KIMHIN] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 567.42%
YoY- 112.55%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 53,520 62,786 65,351 63,290 51,247 61,935 72,927 -18.65%
PBT 919 5,712 11,962 9,924 2,517 -5,169 5,305 -68.95%
Tax -745 -2,271 -3,075 -439 -1,062 -197 -2,047 -49.05%
NP 174 3,441 8,887 9,485 1,455 -5,366 3,258 -85.84%
-
NP to SH 234 3,198 8,639 9,197 1,378 -5,161 2,969 -81.64%
-
Tax Rate 81.07% 39.76% 25.71% 4.42% 42.19% - 38.59% -
Total Cost 53,346 59,345 56,464 53,805 49,792 67,301 69,669 -16.31%
-
Net Worth 425,329 432,161 429,856 427,053 418,967 417,880 421,542 0.59%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - 4,186 - - - 7,002 -
Div Payout % - - 48.47% - - - 235.85% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 425,329 432,161 429,856 427,053 418,967 417,880 421,542 0.59%
NOSH 137,647 139,406 139,563 139,559 139,191 139,759 140,047 -1.14%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.33% 5.48% 13.60% 14.99% 2.84% -8.66% 4.47% -
ROE 0.06% 0.74% 2.01% 2.15% 0.33% -1.24% 0.70% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 38.88 45.04 46.83 45.35 36.82 44.32 52.07 -17.70%
EPS 0.17 2.29 6.19 6.59 0.99 -3.70 2.12 -81.43%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.00 -
NAPS 3.09 3.10 3.08 3.06 3.01 2.99 3.01 1.76%
Adjusted Per Share Value based on latest NOSH - 139,559
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 34.39 40.35 42.00 40.67 32.93 39.80 46.86 -18.65%
EPS 0.15 2.06 5.55 5.91 0.89 -3.32 1.91 -81.68%
DPS 0.00 0.00 2.69 0.00 0.00 0.00 4.50 -
NAPS 2.7332 2.7771 2.7623 2.7443 2.6923 2.6853 2.7089 0.59%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.25 1.17 1.13 0.96 0.85 0.96 1.10 -
P/RPS 3.21 2.60 2.41 2.12 2.31 2.17 2.11 32.31%
P/EPS 735.29 51.00 18.26 14.57 85.86 -26.00 51.89 486.52%
EY 0.14 1.96 5.48 6.86 1.16 -3.85 1.93 -82.63%
DY 0.00 0.00 2.65 0.00 0.00 0.00 4.55 -
P/NAPS 0.40 0.38 0.37 0.31 0.28 0.32 0.37 5.33%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 24/02/10 18/11/09 24/08/09 26/05/09 25/02/09 19/11/08 -
Price 1.23 1.25 1.11 0.94 0.90 0.88 0.95 -
P/RPS 3.16 2.78 2.37 2.07 2.44 1.99 1.82 44.50%
P/EPS 723.53 54.49 17.93 14.26 90.91 -23.83 44.81 539.91%
EY 0.14 1.84 5.58 7.01 1.10 -4.20 2.23 -84.23%
DY 0.00 0.00 2.70 0.00 0.00 0.00 5.26 -
P/NAPS 0.40 0.40 0.36 0.31 0.30 0.29 0.32 16.05%

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