[KIMHIN] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -273.83%
YoY- -532.61%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 65,351 63,290 51,247 61,935 72,927 62,298 54,333 13.08%
PBT 11,962 9,924 2,517 -5,169 5,305 4,758 1,953 234.39%
Tax -3,075 -439 -1,062 -197 -2,047 -187 327 -
NP 8,887 9,485 1,455 -5,366 3,258 4,571 2,280 147.46%
-
NP to SH 8,639 9,197 1,378 -5,161 2,969 4,327 2,104 156.19%
-
Tax Rate 25.71% 4.42% 42.19% - 38.59% 3.93% -16.74% -
Total Cost 56,464 53,805 49,792 67,301 69,669 57,727 52,053 5.56%
-
Net Worth 429,856 427,053 418,967 417,880 421,542 424,243 423,662 0.97%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,186 - - - 7,002 - - -
Div Payout % 48.47% - - - 235.85% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 429,856 427,053 418,967 417,880 421,542 424,243 423,662 0.97%
NOSH 139,563 139,559 139,191 139,759 140,047 140,944 143,129 -1.66%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.60% 14.99% 2.84% -8.66% 4.47% 7.34% 4.20% -
ROE 2.01% 2.15% 0.33% -1.24% 0.70% 1.02% 0.50% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 46.83 45.35 36.82 44.32 52.07 44.20 37.96 15.01%
EPS 6.19 6.59 0.99 -3.70 2.12 3.07 1.47 160.53%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.08 3.06 3.01 2.99 3.01 3.01 2.96 2.68%
Adjusted Per Share Value based on latest NOSH - 139,759
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 42.00 40.67 32.93 39.80 46.86 40.03 34.91 13.10%
EPS 5.55 5.91 0.89 -3.32 1.91 2.78 1.35 156.40%
DPS 2.69 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 2.7623 2.7443 2.6923 2.6853 2.7089 2.7262 2.7225 0.97%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.13 0.96 0.85 0.96 1.10 1.26 1.37 -
P/RPS 2.41 2.12 2.31 2.17 2.11 2.85 3.61 -23.59%
P/EPS 18.26 14.57 85.86 -26.00 51.89 41.04 93.20 -66.23%
EY 5.48 6.86 1.16 -3.85 1.93 2.44 1.07 196.82%
DY 2.65 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 0.37 0.31 0.28 0.32 0.37 0.42 0.46 -13.49%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 24/08/09 26/05/09 25/02/09 19/11/08 27/08/08 26/05/08 -
Price 1.11 0.94 0.90 0.88 0.95 1.20 1.37 -
P/RPS 2.37 2.07 2.44 1.99 1.82 2.71 3.61 -24.44%
P/EPS 17.93 14.26 90.91 -23.83 44.81 39.09 93.20 -66.64%
EY 5.58 7.01 1.10 -4.20 2.23 2.56 1.07 200.42%
DY 2.70 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.36 0.31 0.30 0.29 0.32 0.40 0.46 -15.06%

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