[KIMHIN] QoQ TTM 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- 67.64%

YoY- 32.66%

Quarter Report

KHIB Qtrly Report Sep09.doc

Latest QR

Upcoming QR

KIMHIN's Result

KIMHIN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	253,788	244,947	242,674	241,823	249,399	248,407	251,493	0.60%
YoY %	3.61%	0.94%	0.35%	-3.04%	0.40%	-1.23%	-	-
Horiz. %	100.91%	97.40%	96.49%	96.15%	99.17%	98.77%	100.00%	-
PBT	23,006	28,517	30,115	19,234	12,577	7,411	6,847	124.83%
YoY %	-19.33%	-5.31%	56.57%	52.93%	69.71%	8.24%	-	-
Horiz. %	336.00%	416.49%	439.83%	280.91%	183.69%	108.24%	100.00%	-
Tax	-6,819	-6,530	-6,847	-4,773	-3,745	-3,493	-2,104	119.47%
YoY %	-4.43%	4.63%	-43.45%	-27.45%	-7.21%	-66.02%	-	-
Horiz. %	324.10%	310.36%	325.43%	226.85%	177.99%	166.02%	100.00%	-
NP	16,187	21,987	23,268	14,461	8,832	3,918	4,743	127.18%
YoY %	-26.38%	-5.51%	60.90%	63.73%	125.42%	-17.39%	-	-
Horiz. %	341.28%	463.57%	490.58%	304.89%	186.21%	82.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,484	21,268	22,412	14,053	8,383	3,513	4,239	137.74%
YoY %	-27.20%	-5.10%	59.48%	67.64%	138.63%	-17.13%	-	-
Horiz. %	365.27%	501.72%	528.71%	331.52%	197.76%	82.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.64%	22.90%	22.74%	24.82%	29.78%	47.13%	30.73%	-
YoY %	29.43%	0.70%	-8.38%	-16.66%	-36.81%	53.37%	-	-
Horiz. %	96.45%	74.52%	74.00%	80.77%	96.91%	153.37%	100.00%	-
Total Cost	237,601	222,960	219,406	227,362	240,567	244,489	246,750	-2.49%
YoY %	6.57%	1.62%	-3.50%	-5.49%	-1.60%	-0.92%	-	-
Horiz. %	96.29%	90.36%	88.92%	92.14%	97.49%	99.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	434,635	425,329	432,161	429,856	427,053	418,967	417,880	2.66%
YoY %	2.19%	-1.58%	0.54%	0.66%	1.93%	0.26%	-	-
Horiz. %	104.01%	101.78%	103.42%	102.87%	102.20%	100.26%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	4,186	4,186	4,186	4,186	7,002	7,002	7,002	-29.10%
YoY %	0.00%	0.00%	0.00%	-40.22%	0.00%	0.00%	-	-
Horiz. %	59.78%	59.78%	59.78%	59.78%	100.00%	100.00%	100.00%	-
Div Payout %	27.04%	19.69%	18.68%	29.79%	83.53%	199.33%	165.19%	-
YoY %	37.33%	5.41%	-37.29%	-64.34%	-58.09%	20.67%	-	-
Horiz. %	16.37%	11.92%	11.31%	18.03%	50.57%	120.67%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	434,635	425,329	432,161	429,856	427,053	418,967	417,880	2.66%
YoY %	2.19%	-1.58%	0.54%	0.66%	1.93%	0.26%	-	-
Horiz. %	104.01%	101.78%	103.42%	102.87%	102.20%	100.26%	100.00%	-
NOSH	139,306	137,647	139,406	139,563	139,559	139,191	139,759	-0.21%
YoY %	1.21%	-1.26%	-0.11%	0.00%	0.26%	-0.41%	-	-
Horiz. %	99.68%	98.49%	99.75%	99.86%	99.86%	99.59%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	6.38%	8.98%	9.59%	5.98%	3.54%	1.58%	1.89%	-
YoY %	-28.95%	-6.36%	60.37%	68.93%	124.05%	-16.40%	-	-
Horiz. %	337.57%	475.13%	507.41%	316.40%	187.30%	83.60%	100.00%	-
ROE	3.56%	5.00%	5.19%	3.27%	1.96%	0.84%	1.01%	-
YoY %	-28.80%	-3.66%	58.72%	66.84%	133.33%	-16.83%	-	-
Horiz. %	352.48%	495.05%	513.86%	323.76%	194.06%	83.17%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	182.18	177.95	174.08	173.27	178.70	178.46	179.95	0.82%
YoY %	2.38%	2.22%	0.47%	-3.04%	0.13%	-0.83%	-	-
Horiz. %	101.24%	98.89%	96.74%	96.29%	99.31%	99.17%	100.00%	-
EPS	11.12	15.45	16.08	10.07	6.01	2.52	3.03	138.49%
YoY %	-28.03%	-3.92%	59.68%	67.55%	138.49%	-16.83%	-	-
Horiz. %	367.00%	509.90%	530.69%	332.34%	198.35%	83.17%	100.00%	-
DPS	3.00	3.00	3.00	3.00	5.00	5.00	5.01	-29.02%
YoY %	0.00%	0.00%	0.00%	-40.00%	0.00%	-0.20%	-	-
Horiz. %	59.88%	59.88%	59.88%	59.88%	99.80%	99.80%	100.00%	-
NAPS	3.12	3.09	3.10	3.08	3.06	3.01	2.99	2.88%
YoY %	0.97%	-0.32%	0.65%	0.65%	1.66%	0.67%	-	-
Horiz. %	104.35%	103.34%	103.68%	103.01%	102.34%	100.67%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 139,563
RPS	163.09	157.40	155.94	155.40	160.27	159.63	161.61	0.61%
YoY %	3.61%	0.94%	0.35%	-3.04%	0.40%	-1.23%	-	-
Horiz. %	100.92%	97.39%	96.49%	96.16%	99.17%	98.77%	100.00%	-
EPS	9.95	13.67	14.40	9.03	5.39	2.26	2.72	137.97%
YoY %	-27.21%	-5.07%	59.47%	67.53%	138.50%	-16.91%	-	-
Horiz. %	365.81%	502.57%	529.41%	331.99%	198.16%	83.09%	100.00%	-
DPS	2.69	2.69	2.69	2.69	4.50	4.50	4.50	-29.10%
YoY %	0.00%	0.00%	0.00%	-40.22%	0.00%	0.00%	-	-
Horiz. %	59.78%	59.78%	59.78%	59.78%	100.00%	100.00%	100.00%	-
NAPS	2.793	2.7332	2.7771	2.7623	2.7443	2.6923	2.6853	2.66%
YoY %	2.19%	-1.58%	0.54%	0.66%	1.93%	0.26%	-	-
Horiz. %	104.01%	101.78%	103.42%	102.87%	102.20%	100.26%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
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	0.69	0.70	0.67	0.65	0.54	0.48	0.53	19.28%
YoY %	-1.43%	4.48%	3.08%	20.37%	12.50%	-9.43%	-	-
Horiz. %	130.19%	132.08%	126.42%	122.64%	101.89%	90.57%	100.00%	-
P/EPS	11.25	8.09	7.28	11.22	15.98	33.68	31.65	-49.91%
YoY %	39.06%	11.13%	-35.12%	-29.79%	-52.55%	6.41%	-	-
Horiz. %	35.55%	25.56%	23.00%	35.45%	50.49%	106.41%	100.00%	-
EY	8.89	12.36	13.74	8.91	6.26	2.97	3.16	99.66%
YoY %	-28.07%	-10.04%	54.21%	42.33%	110.77%	-6.01%	-	-
Horiz. %	281.33%	391.14%	434.81%	281.96%	198.10%	93.99%	100.00%	-
DY	2.40	2.40	2.56	2.65	5.21	5.88	5.22	-40.51%
YoY %	0.00%	-6.25%	-3.40%	-49.14%	-11.39%	12.64%	-	-
Horiz. %	45.98%	45.98%	49.04%	50.77%	99.81%	112.64%	100.00%	-
P/NAPS	0.40	0.40	0.38	0.37	0.31	0.28	0.32	16.08%
YoY %	0.00%	5.26%	2.70%	19.35%	10.71%	-12.50%	-	-
Horiz. %	125.00%	125.00%	118.75%	115.62%	96.88%	87.50%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
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	0.70	0.69	0.72	0.64	0.53	0.50	0.49	26.92%
YoY %	1.45%	-4.17%	12.50%	20.75%	6.00%	2.04%	-	-
Horiz. %	142.86%	140.82%	146.94%	130.61%	108.16%	102.04%	100.00%	-
P/EPS	11.43	7.96	7.78	11.02	15.65	35.66	29.01	-46.34%
YoY %	43.59%	2.31%	-29.40%	-29.58%	-56.11%	22.92%	-	-
Horiz. %	39.40%	27.44%	26.82%	37.99%	53.95%	122.92%	100.00%	-
EY	8.75	12.56	12.86	9.07	6.39	2.80	3.45	86.29%
YoY %	-30.33%	-2.33%	41.79%	41.94%	128.21%	-18.84%	-	-
Horiz. %	253.62%	364.06%	372.75%	262.90%	185.22%	81.16%	100.00%	-
DY	2.36	2.44	2.40	2.70	5.32	5.56	5.69	-44.47%
YoY %	-3.28%	1.67%	-11.11%	-49.25%	-4.32%	-2.28%	-	-
Horiz. %	41.48%	42.88%	42.18%	47.45%	93.50%	97.72%	100.00%	-
P/NAPS	0.41	0.40	0.40	0.36	0.31	0.30	0.29	26.04%
YoY %	2.50%	0.00%	11.11%	16.13%	3.33%	3.45%	-	-
Horiz. %	141.38%	137.93%	137.93%	124.14%	106.90%	103.45%	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