[KIMHIN] QoQ TTM 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- 138.63%
YoY- -7.21%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 244,947 242,674 241,823 249,399 248,407 251,493 246,430 -0.40%
PBT 28,517 30,115 19,234 12,577 7,411 6,847 12,064 77.54%
Tax -6,530 -6,847 -4,773 -3,745 -3,493 -2,104 -475 474.78%
NP 21,987 23,268 14,461 8,832 3,918 4,743 11,589 53.31%
-
NP to SH 21,268 22,412 14,053 8,383 3,513 4,239 10,593 59.21%
-
Tax Rate 22.90% 22.74% 24.82% 29.78% 47.13% 30.73% 3.94% -
Total Cost 222,960 219,406 227,362 240,567 244,489 246,750 234,841 -3.40%
-
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 4,186 4,186 7,002 7,002 7,002 7,002 -29.05%
Div Payout % 19.69% 18.68% 29.79% 83.53% 199.33% 165.19% 66.10% -
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 8.98% 9.59% 5.98% 3.54% 1.58% 1.89% 4.70% -
ROE 5.00% 5.19% 3.27% 1.96% 0.84% 1.01% 2.51% -
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 177.95 174.08 173.27 178.70 178.46 179.95 175.96 0.75%
EPS 15.45 16.08 10.07 6.01 2.52 3.03 7.56 61.11%
DPS 3.00 3.00 3.00 5.00 5.00 5.01 5.00 -28.88%
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 157.40 155.94 155.40 160.27 159.63 161.61 158.36 -0.40%
EPS 13.67 14.40 9.03 5.39 2.26 2.72 6.81 59.19%
DPS 2.69 2.69 2.69 4.50 4.50 4.50 4.50 -29.06%
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 0.70 0.67 0.65 0.54 0.48 0.53 0.63 7.28%
P/EPS 8.09 7.28 11.22 15.98 33.68 31.65 14.54 -32.37%
EY 12.36 13.74 8.91 6.26 2.97 3.16 6.88 47.83%
DY 2.40 2.56 2.65 5.21 5.88 5.22 4.55 -34.74%
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 0.69 0.72 0.64 0.53 0.50 0.49 0.54 17.77%
P/EPS 7.96 7.78 11.02 15.65 35.66 29.01 12.56 -26.23%
EY 12.56 12.86 9.07 6.39 2.80 3.45 7.96 35.57%
DY 2.44 2.40 2.70 5.32 5.56 5.69 5.26 -40.10%
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