[KIMHIN] QoQ TTM Result on 30-Jun-2010 [#2]

Stock

[KIMHIN] KIM HIN INDUSTRY BHD

Announcement Date

25-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -27.2%

YoY- 84.71%

Quarter Report

KHIB Qtrly Report June10.doc

Latest QR

Upcoming QR

KIMHIN's Result

KIMHIN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	249,556	245,144	242,047	253,788	244,947	242,674	241,823	2.12%
YoY %	1.80%	1.28%	-4.63%	3.61%	0.94%	0.35%	-	-
Horiz. %	103.20%	101.37%	100.09%	104.95%	101.29%	100.35%	100.00%	-
PBT	18,872	19,048	16,983	23,006	28,517	30,115	19,234	-1.25%
YoY %	-0.92%	12.16%	-26.18%	-19.33%	-5.31%	56.57%	-	-
Horiz. %	98.12%	99.03%	88.30%	119.61%	148.26%	156.57%	100.00%	-
Tax	-3,995	-4,367	-5,820	-6,819	-6,530	-6,847	-4,773	-11.19%
YoY %	8.52%	24.97%	14.65%	-4.43%	4.63%	-43.45%	-	-
Horiz. %	83.70%	91.49%	121.94%	142.87%	136.81%	143.45%	100.00%	-
NP	14,877	14,681	11,163	16,187	21,987	23,268	14,461	1.91%
YoY %	1.34%	31.51%	-31.04%	-26.38%	-5.51%	60.90%	-	-
Horiz. %	102.88%	101.52%	77.19%	111.94%	152.04%	160.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,573	14,372	10,515	15,484	21,268	22,412	14,053	2.45%
YoY %	1.40%	36.68%	-32.09%	-27.20%	-5.10%	59.48%	-	-
Horiz. %	103.70%	102.27%	74.82%	110.18%	151.34%	159.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.17%	22.93%	34.27%	29.64%	22.90%	22.74%	24.82%	-
YoY %	-7.68%	-33.09%	15.62%	29.43%	0.70%	-8.38%	-	-
Horiz. %	85.29%	92.39%	138.07%	119.42%	92.26%	91.62%	100.00%	-
Total Cost	234,679	230,463	230,884	237,601	222,960	219,406	227,362	2.13%
YoY %	1.83%	-0.18%	-2.83%	6.57%	1.62%	-3.50%	-	-
Horiz. %	103.22%	101.36%	101.55%	104.50%	98.06%	96.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	440,612	418,324	429,794	434,635	425,329	432,161	429,856	1.66%
YoY %	5.33%	-2.67%	-1.11%	2.19%	-1.58%	0.54%	-	-
Horiz. %	102.50%	97.32%	99.99%	101.11%	98.95%	100.54%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	6,977	6,977	6,977	4,186	4,186	4,186	4,186	40.62%
YoY %	0.00%	0.00%	66.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	166.67%	166.67%	166.67%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	47.88%	48.55%	66.35%	27.04%	19.69%	18.68%	29.79%	-
YoY %	-1.38%	-26.83%	145.38%	37.33%	5.41%	-37.29%	-	-
Horiz. %	160.73%	162.97%	222.73%	90.77%	66.10%	62.71%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	440,612	418,324	429,794	434,635	425,329	432,161	429,856	1.66%
YoY %	5.33%	-2.67%	-1.11%	2.19%	-1.58%	0.54%	-	-
Horiz. %	102.50%	97.32%	99.99%	101.11%	98.95%	100.54%	100.00%	-
NOSH	140,322	139,441	139,543	139,306	137,647	139,406	139,563	0.36%
YoY %	0.63%	-0.07%	0.17%	1.21%	-1.26%	-0.11%	-	-
Horiz. %	100.54%	99.91%	99.99%	99.82%	98.63%	99.89%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	5.96%	5.99%	4.61%	6.38%	8.98%	9.59%	5.98%	-
YoY %	-0.50%	29.93%	-27.74%	-28.95%	-6.36%	60.37%	-	-
Horiz. %	99.67%	100.17%	77.09%	106.69%	150.17%	160.37%	100.00%	-
ROE	3.31%	3.44%	2.45%	3.56%	5.00%	5.19%	3.27%	-
YoY %	-3.78%	40.41%	-31.18%	-28.80%	-3.66%	58.72%	-	-
Horiz. %	101.22%	105.20%	74.92%	108.87%	152.91%	158.72%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	177.84	175.80	173.46	182.18	177.95	174.08	173.27	1.75%
YoY %	1.16%	1.35%	-4.79%	2.38%	2.22%	0.47%	-	-
Horiz. %	102.64%	101.46%	100.11%	105.14%	102.70%	100.47%	100.00%	-
EPS	10.39	10.31	7.54	11.12	15.45	16.08	10.07	2.10%
YoY %	0.78%	36.74%	-32.19%	-28.03%	-3.92%	59.68%	-	-
Horiz. %	103.18%	102.38%	74.88%	110.43%	153.43%	159.68%	100.00%	-
DPS	5.00	5.00	5.00	3.00	3.00	3.00	3.00	40.61%
YoY %	0.00%	0.00%	66.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	166.67%	166.67%	166.67%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.14	3.00	3.08	3.12	3.09	3.10	3.08	1.29%
YoY %	4.67%	-2.60%	-1.28%	0.97%	-0.32%	0.65%	-	-
Horiz. %	101.95%	97.40%	100.00%	101.30%	100.32%	100.65%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 139,306
RPS	160.37	157.53	155.54	163.09	157.40	155.94	155.40	2.12%
YoY %	1.80%	1.28%	-4.63%	3.61%	0.94%	0.35%	-	-
Horiz. %	103.20%	101.37%	100.09%	104.95%	101.29%	100.35%	100.00%	-
EPS	9.36	9.24	6.76	9.95	13.67	14.40	9.03	2.42%
YoY %	1.30%	36.69%	-32.06%	-27.21%	-5.07%	59.47%	-	-
Horiz. %	103.65%	102.33%	74.86%	110.19%	151.38%	159.47%	100.00%	-
DPS	4.48	4.48	4.48	2.69	2.69	2.69	2.69	40.54%
YoY %	0.00%	0.00%	66.54%	0.00%	0.00%	0.00%	-	-
Horiz. %	166.54%	166.54%	166.54%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.8314	2.6882	2.7619	2.793	2.7332	2.7771	2.7623	1.66%
YoY %	5.33%	-2.67%	-1.11%	2.19%	-1.58%	0.54%	-	-
Horiz. %	102.50%	97.32%	99.99%	101.11%	98.95%	100.54%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	1.33	1.34	1.26	1.25	1.25	1.17	1.13	-
P/RPS	0.75	0.76	0.73	0.69	0.70	0.67	0.65	10.01%
YoY %	-1.32%	4.11%	5.80%	-1.43%	4.48%	3.08%	-	-
Horiz. %	115.38%	116.92%	112.31%	106.15%	107.69%	103.08%	100.00%	-
P/EPS	12.81	13.00	16.72	11.25	8.09	7.28	11.22	9.24%
YoY %	-1.46%	-22.25%	48.62%	39.06%	11.13%	-35.12%	-	-
Horiz. %	114.17%	115.86%	149.02%	100.27%	72.10%	64.88%	100.00%	-
EY	7.81	7.69	5.98	8.89	12.36	13.74	8.91	-8.41%
YoY %	1.56%	28.60%	-32.73%	-28.07%	-10.04%	54.21%	-	-
Horiz. %	87.65%	86.31%	67.12%	99.78%	138.72%	154.21%	100.00%	-
DY	3.76	3.73	3.97	2.40	2.40	2.56	2.65	26.29%
YoY %	0.80%	-6.05%	65.42%	0.00%	-6.25%	-3.40%	-	-
Horiz. %	141.89%	140.75%	149.81%	90.57%	90.57%	96.60%	100.00%	-
P/NAPS	0.42	0.45	0.41	0.40	0.40	0.38	0.37	8.82%
YoY %	-6.67%	9.76%	2.50%	0.00%	5.26%	2.70%	-	-
Horiz. %	113.51%	121.62%	110.81%	108.11%	108.11%	102.70%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	25/05/11	22/02/11	18/11/10	25/08/10	24/05/10	24/02/10	18/11/09	-
Price	1.32	1.30	1.30	1.27	1.23	1.25	1.11	-
P/RPS	0.74	0.74	0.75	0.70	0.69	0.72	0.64	10.17%
YoY %	0.00%	-1.33%	7.14%	1.45%	-4.17%	12.50%	-	-
Horiz. %	115.62%	115.62%	117.19%	109.38%	107.81%	112.50%	100.00%	-
P/EPS	12.71	12.61	17.25	11.43	7.96	7.78	11.02	9.98%
YoY %	0.79%	-26.90%	50.92%	43.59%	2.31%	-29.40%	-	-
Horiz. %	115.34%	114.43%	156.53%	103.72%	72.23%	70.60%	100.00%	-
EY	7.87	7.93	5.80	8.75	12.56	12.86	9.07	-9.03%
YoY %	-0.76%	36.72%	-33.71%	-30.33%	-2.33%	41.79%	-	-
Horiz. %	86.77%	87.43%	63.95%	96.47%	138.48%	141.79%	100.00%	-
DY	3.79	3.85	3.85	2.36	2.44	2.40	2.70	25.39%
YoY %	-1.56%	0.00%	63.14%	-3.28%	1.67%	-11.11%	-	-
Horiz. %	140.37%	142.59%	142.59%	87.41%	90.37%	88.89%	100.00%	-
P/NAPS	0.42	0.43	0.42	0.41	0.40	0.40	0.36	10.83%
YoY %	-2.33%	2.38%	2.44%	2.50%	0.00%	11.11%	-	-
Horiz. %	116.67%	119.44%	116.67%	113.89%	111.11%	111.11%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos