[KIMHIN] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 1.1%
YoY- -38.79%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 251,493 246,430 229,518 227,720 227,783 235,535 245,781 1.53%
PBT 6,847 12,064 8,729 9,288 10,700 13,846 20,456 -51.63%
Tax -2,104 -475 1,133 130 -1,667 -3,923 -5,563 -47.54%
NP 4,743 11,589 9,862 9,418 9,033 9,923 14,893 -53.20%
-
NP to SH 4,239 10,593 9,034 8,382 8,291 9,283 14,076 -54.90%
-
Tax Rate 30.73% 3.94% -12.98% -1.40% 15.58% 28.33% 27.19% -
Total Cost 246,750 234,841 219,656 218,302 218,750 225,612 230,888 4.50%
-
Net Worth 417,880 421,542 424,243 423,662 287,070 418,683 431,161 -2.05%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 7,002 7,002 11,510 11,510 11,510 11,510 - -
Div Payout % 165.19% 66.10% 127.41% 137.32% 138.83% 123.99% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 417,880 421,542 424,243 423,662 287,070 418,683 431,161 -2.05%
NOSH 139,759 140,047 140,944 143,129 143,535 143,877 144,685 -2.27%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.89% 4.70% 4.30% 4.14% 3.97% 4.21% 6.06% -
ROE 1.01% 2.51% 2.13% 1.98% 2.89% 2.22% 3.26% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 179.95 175.96 162.84 159.10 158.69 163.71 169.87 3.89%
EPS 3.03 7.56 6.41 5.86 5.78 6.45 9.73 -53.89%
DPS 5.01 5.00 8.17 8.00 8.00 8.00 0.00 -
NAPS 2.99 3.01 3.01 2.96 2.00 2.91 2.98 0.22%
Adjusted Per Share Value based on latest NOSH - 143,129
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 161.61 158.36 147.49 146.33 146.38 151.36 157.94 1.53%
EPS 2.72 6.81 5.81 5.39 5.33 5.97 9.05 -54.96%
DPS 4.50 4.50 7.40 7.40 7.40 7.40 0.00 -
NAPS 2.6853 2.7089 2.7262 2.7225 1.8447 2.6905 2.7707 -2.05%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.96 1.10 1.26 1.37 1.28 1.39 1.53 -
P/RPS 0.53 0.63 0.77 0.86 0.81 0.85 0.90 -29.63%
P/EPS 31.65 14.54 19.66 23.39 22.16 21.54 15.73 59.04%
EY 3.16 6.88 5.09 4.27 4.51 4.64 6.36 -37.13%
DY 5.22 4.55 6.48 5.84 6.25 5.76 0.00 -
P/NAPS 0.32 0.37 0.42 0.46 0.64 0.48 0.51 -26.60%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 19/11/08 27/08/08 26/05/08 25/02/08 21/11/07 23/08/07 -
Price 0.88 0.95 1.20 1.37 1.39 1.37 1.48 -
P/RPS 0.49 0.54 0.74 0.86 0.88 0.84 0.87 -31.68%
P/EPS 29.01 12.56 18.72 23.39 24.06 21.23 15.21 53.49%
EY 3.45 7.96 5.34 4.27 4.16 4.71 6.57 -34.78%
DY 5.69 5.26 6.81 5.84 5.76 5.84 0.00 -
P/NAPS 0.29 0.32 0.40 0.46 0.70 0.47 0.50 -30.33%

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