[KIMHIN] YoY Annualized Quarter 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- 21.13%
YoY- 104.4%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 249,306 262,232 239,014 239,850 252,744 227,881 241,204 0.55%
PBT 10,286 17,220 15,028 32,537 16,021 14,202 20,490 -10.84%
Tax -4,250 -3,865 -4,732 -6,101 -2,542 -4,132 -6,188 -6.06%
NP 6,036 13,354 10,296 26,436 13,478 10,070 14,302 -13.38%
-
NP to SH 5,514 12,485 9,756 25,618 12,533 9,464 13,694 -14.05%
-
Tax Rate 41.32% 22.44% 31.49% 18.75% 15.87% 29.09% 30.20% -
Total Cost 243,270 248,877 228,718 213,414 239,265 217,810 226,901 1.16%
-
Net Worth 443,042 442,382 430,083 429,768 424,834 419,820 424,806 0.70%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 9,346 9,303 9,309 5,581 9,409 - - -
Div Payout % 169.49% 74.52% 95.42% 21.79% 75.08% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 443,042 442,382 430,083 429,768 424,834 419,820 424,806 0.70%
NOSH 140,203 139,552 139,637 139,535 141,141 144,268 145,481 -0.61%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.42% 5.09% 4.31% 11.02% 5.33% 4.42% 5.93% -
ROE 1.24% 2.82% 2.27% 5.96% 2.95% 2.25% 3.22% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 177.82 187.91 171.17 171.89 179.07 157.96 165.80 1.17%
EPS 3.93 8.95 6.99 18.36 8.88 6.56 9.41 -13.53%
DPS 6.67 6.67 6.67 4.00 6.67 0.00 0.00 -
NAPS 3.16 3.17 3.08 3.08 3.01 2.91 2.92 1.32%
Adjusted Per Share Value based on latest NOSH - 139,563
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 160.21 168.51 153.59 154.13 162.42 146.44 155.00 0.55%
EPS 3.54 8.02 6.27 16.46 8.05 6.08 8.80 -14.06%
DPS 6.01 5.98 5.98 3.59 6.05 0.00 0.00 -
NAPS 2.847 2.8428 2.7637 2.7617 2.73 2.6978 2.7298 0.70%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.25 1.25 1.26 1.13 1.10 1.39 1.25 -
P/RPS 0.70 0.67 0.74 0.66 0.61 0.88 0.75 -1.14%
P/EPS 31.78 13.97 18.03 6.15 12.39 21.19 13.28 15.63%
EY 3.15 7.16 5.54 16.25 8.07 4.72 7.53 -13.50%
DY 5.33 5.33 5.29 3.54 6.06 0.00 0.00 -
P/NAPS 0.40 0.39 0.41 0.37 0.37 0.48 0.43 -1.19%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 17/11/11 18/11/10 18/11/09 19/11/08 21/11/07 20/11/06 -
Price 1.25 1.24 1.30 1.11 0.95 1.37 1.27 -
P/RPS 0.70 0.66 0.76 0.65 0.53 0.87 0.77 -1.57%
P/EPS 31.78 13.86 18.61 6.05 10.70 20.88 13.49 15.33%
EY 3.15 7.22 5.37 16.54 9.35 4.79 7.41 -13.27%
DY 5.33 5.38 5.13 3.60 7.02 0.00 0.00 -
P/NAPS 0.40 0.39 0.42 0.36 0.32 0.47 0.43 -1.19%

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