[KIMHIN] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -6.07%
YoY- 190.97%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 72,131 53,520 62,786 65,351 63,290 51,247 61,935 10.72%
PBT 4,413 919 5,712 11,962 9,924 2,517 -5,169 -
Tax -728 -745 -2,271 -3,075 -439 -1,062 -197 139.59%
NP 3,685 174 3,441 8,887 9,485 1,455 -5,366 -
-
NP to SH 3,413 234 3,198 8,639 9,197 1,378 -5,161 -
-
Tax Rate 16.50% 81.07% 39.76% 25.71% 4.42% 42.19% - -
Total Cost 68,446 53,346 59,345 56,464 53,805 49,792 67,301 1.13%
-
Net Worth 434,635 425,329 432,161 429,856 427,053 418,967 417,880 2.66%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - 4,186 - - - -
Div Payout % - - - 48.47% - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 434,635 425,329 432,161 429,856 427,053 418,967 417,880 2.66%
NOSH 139,306 137,647 139,406 139,563 139,559 139,191 139,759 -0.21%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.11% 0.33% 5.48% 13.60% 14.99% 2.84% -8.66% -
ROE 0.79% 0.06% 0.74% 2.01% 2.15% 0.33% -1.24% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 51.78 38.88 45.04 46.83 45.35 36.82 44.32 10.95%
EPS 2.45 0.17 2.29 6.19 6.59 0.99 -3.70 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.12 3.09 3.10 3.08 3.06 3.01 2.99 2.88%
Adjusted Per Share Value based on latest NOSH - 139,563
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 46.35 34.39 40.35 42.00 40.67 32.93 39.80 10.72%
EPS 2.19 0.15 2.06 5.55 5.91 0.89 -3.32 -
DPS 0.00 0.00 0.00 2.69 0.00 0.00 0.00 -
NAPS 2.793 2.7332 2.7771 2.7623 2.7443 2.6923 2.6853 2.66%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.25 1.25 1.17 1.13 0.96 0.85 0.96 -
P/RPS 2.41 3.21 2.60 2.41 2.12 2.31 2.17 7.26%
P/EPS 51.02 735.29 51.00 18.26 14.57 85.86 -26.00 -
EY 1.96 0.14 1.96 5.48 6.86 1.16 -3.85 -
DY 0.00 0.00 0.00 2.65 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.38 0.37 0.31 0.28 0.32 16.08%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 24/05/10 24/02/10 18/11/09 24/08/09 26/05/09 25/02/09 -
Price 1.27 1.23 1.25 1.11 0.94 0.90 0.88 -
P/RPS 2.45 3.16 2.78 2.37 2.07 2.44 1.99 14.91%
P/EPS 51.84 723.53 54.49 17.93 14.26 90.91 -23.83 -
EY 1.93 0.14 1.84 5.58 7.01 1.10 -4.20 -
DY 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.40 0.36 0.31 0.30 0.29 26.04%

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