[KIMHIN] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock

[KIMHIN] KIM HIN INDUSTRY BHD

Announcement Date

24-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- -12.52%

YoY- 428.71%

Quarter Report

KHIB Qtrly Report Dec09.doc

Latest QR

Upcoming QR

KIMHIN's Result

KIMHIN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Annualized Quarter Result
Revenue	246,559	267,409	245,144	242,674	251,493	227,783	245,527	0.06%
YoY %	-7.80%	9.08%	1.02%	-3.51%	10.41%	-7.23%	-	-
Horiz. %	100.42%	108.91%	99.84%	98.84%	102.43%	92.77%	100.00%	-
PBT	7,410	21,035	19,048	30,115	6,847	10,700	18,562	-14.17%
YoY %	-64.77%	10.43%	-36.75%	339.83%	-36.01%	-42.36%	-	-
Horiz. %	39.92%	113.32%	102.62%	162.24%	36.89%	57.64%	100.00%	-
Tax	-4,973	-7,062	-4,367	-6,847	-2,104	-1,667	-5,465	-1.55%
YoY %	29.58%	-61.71%	36.22%	-225.43%	-26.21%	69.50%	-	-
Horiz. %	91.00%	129.22%	79.91%	125.29%	38.50%	30.50%	100.00%	-
NP	2,437	13,973	14,681	23,268	4,743	9,033	13,097	-24.42%
YoY %	-82.56%	-4.82%	-36.90%	390.58%	-47.49%	-31.03%	-	-
Horiz. %	18.61%	106.69%	112.09%	177.66%	36.21%	68.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,725	12,911	14,372	22,412	4,239	8,291	12,456	-28.04%
YoY %	-86.64%	-10.17%	-35.87%	428.71%	-48.87%	-33.44%	-	-
Horiz. %	13.85%	103.65%	115.38%	179.93%	34.03%	66.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	67.11%	33.57%	22.93%	22.74%	30.73%	15.58%	29.44%	-
YoY %	99.91%	46.40%	0.84%	-26.00%	97.24%	-47.08%	-	-
Horiz. %	227.96%	114.03%	77.89%	77.24%	104.38%	52.92%	100.00%	-
Total Cost	244,122	253,436	230,463	219,406	246,750	218,750	232,430	0.82%
YoY %	-3.68%	9.97%	5.04%	-11.08%	12.80%	-5.89%	-	-
Horiz. %	105.03%	109.04%	99.15%	94.40%	106.16%	94.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	438,486	445,336	432,568	432,500	421,529	420,193	424,721	0.53%
YoY %	-1.54%	2.95%	0.02%	2.60%	0.32%	-1.07%	-	-
Horiz. %	103.24%	104.85%	101.85%	101.83%	99.25%	98.93%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Dividend
Div	6,982	6,980	6,976	4,185	7,048	11,512	11,636	-8.15%
YoY %	0.03%	0.06%	66.69%	-40.62%	-38.78%	-1.07%	-	-
Horiz. %	60.00%	59.99%	59.95%	35.97%	60.57%	98.93%	100.00%	-
Div Payout %	404.77%	54.06%	48.55%	18.68%	166.29%	138.85%	93.42%	-
YoY %	648.74%	11.35%	159.90%	-88.77%	19.76%	48.63%	-	-
Horiz. %	433.28%	57.87%	51.97%	20.00%	178.00%	148.63%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	438,486	445,336	432,568	432,500	421,529	420,193	424,721	0.53%
YoY %	-1.54%	2.95%	0.02%	2.60%	0.32%	-1.07%	-	-
Horiz. %	103.24%	104.85%	101.85%	101.83%	99.25%	98.93%	100.00%	-
NOSH	139,645	139,603	139,538	139,516	140,979	143,902	145,452	-0.67%
YoY %	0.03%	0.05%	0.02%	-1.04%	-2.03%	-1.07%	-	-
Horiz. %	96.01%	95.98%	95.93%	95.92%	96.92%	98.93%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	0.99%	5.23%	5.99%	9.59%	1.89%	3.97%	5.33%	-
YoY %	-81.07%	-12.69%	-37.54%	407.41%	-52.39%	-25.52%	-	-
Horiz. %	18.57%	98.12%	112.38%	179.92%	35.46%	74.48%	100.00%	-
ROE	0.39%	2.90%	3.32%	5.18%	1.01%	1.97%	2.93%	-
YoY %	-86.55%	-12.65%	-35.91%	412.87%	-48.73%	-32.76%	-	-
Horiz. %	13.31%	98.98%	113.31%	176.79%	34.47%	67.24%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	176.56	191.55	175.68	173.94	178.39	158.29	168.80	0.75%
YoY %	-7.83%	9.03%	1.00%	-2.49%	12.70%	-6.23%	-	-
Horiz. %	104.60%	113.48%	104.08%	103.05%	105.68%	93.77%	100.00%	-
EPS	1.23	9.30	10.30	16.06	3.01	5.76	8.56	-27.60%
YoY %	-86.77%	-9.71%	-35.87%	433.55%	-47.74%	-32.71%	-	-
Horiz. %	14.37%	108.64%	120.33%	187.62%	35.16%	67.29%	100.00%	-
DPS	5.00	5.00	5.00	3.00	5.00	8.00	8.00	-7.52%
YoY %	0.00%	0.00%	66.67%	-40.00%	-37.50%	0.00%	-	-
Horiz. %	62.50%	62.50%	62.50%	37.50%	62.50%	100.00%	100.00%	-
NAPS	3.14	3.19	3.10	3.10	2.99	2.92	2.92	1.21%
YoY %	-1.57%	2.90%	0.00%	3.68%	2.40%	0.00%	-	-
Horiz. %	107.53%	109.25%	106.16%	106.16%	102.40%	100.00%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 139,406
RPS	158.44	171.84	157.53	155.94	161.61	146.38	157.78	0.06%
YoY %	-7.80%	9.08%	1.02%	-3.51%	10.40%	-7.23%	-	-
Horiz. %	100.42%	108.91%	99.84%	98.83%	102.43%	92.77%	100.00%	-
EPS	1.11	8.30	9.24	14.40	2.72	5.33	8.00	-28.02%
YoY %	-86.63%	-10.17%	-35.83%	429.41%	-48.97%	-33.38%	-	-
Horiz. %	13.88%	103.75%	115.50%	180.00%	34.00%	66.62%	100.00%	-
DPS	4.49	4.49	4.48	2.69	4.53	7.40	7.48	-8.14%
YoY %	0.00%	0.22%	66.54%	-40.62%	-38.78%	-1.07%	-	-
Horiz. %	60.03%	60.03%	59.89%	35.96%	60.56%	98.93%	100.00%	-
NAPS	2.8177	2.8618	2.7797	2.7793	2.7088	2.7002	2.7293	0.53%
YoY %	-1.54%	2.95%	0.01%	2.60%	0.32%	-1.07%	-	-
Horiz. %	103.24%	104.85%	101.85%	101.83%	99.25%	98.93%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	-
Price	1.25	1.26	1.34	1.17	0.96	1.28	1.24	-
P/RPS	0.71	0.66	0.76	0.67	0.54	0.81	0.73	-0.46%
YoY %	7.58%	-13.16%	13.43%	24.07%	-33.33%	10.96%	-	-
Horiz. %	97.26%	90.41%	104.11%	91.78%	73.97%	110.96%	100.00%	-
P/EPS	101.19	13.62	13.01	7.28	31.93	22.22	14.48	38.22%
YoY %	642.95%	4.69%	78.71%	-77.20%	43.70%	53.45%	-	-
Horiz. %	698.83%	94.06%	89.85%	50.28%	220.51%	153.45%	100.00%	-
EY	0.99	7.34	7.69	13.73	3.13	4.50	6.91	-27.64%
YoY %	-86.51%	-4.55%	-43.99%	338.66%	-30.44%	-34.88%	-	-
Horiz. %	14.33%	106.22%	111.29%	198.70%	45.30%	65.12%	100.00%	-
DY	4.00	3.97	3.73	2.56	5.21	6.25	6.45	-7.64%
YoY %	0.76%	6.43%	45.70%	-50.86%	-16.64%	-3.10%	-	-
Horiz. %	62.02%	61.55%	57.83%	39.69%	80.78%	96.90%	100.00%	-
P/NAPS	0.40	0.39	0.43	0.38	0.32	0.44	0.42	-0.80%
YoY %	2.56%	-9.30%	13.16%	18.75%	-27.27%	4.76%	-	-
Horiz. %	95.24%	92.86%	102.38%	90.48%	76.19%	104.76%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	22/02/13	29/02/12	22/02/11	24/02/10	25/02/09	25/02/08	27/02/07	-
Price	1.25	1.31	1.30	1.25	0.88	1.39	1.41	-
P/RPS	0.71	0.68	0.74	0.72	0.49	0.88	0.84	-2.76%
YoY %	4.41%	-8.11%	2.78%	46.94%	-44.32%	4.76%	-	-
Horiz. %	84.52%	80.95%	88.10%	85.71%	58.33%	104.76%	100.00%	-
P/EPS	101.19	14.16	12.62	7.78	29.27	24.13	16.46	35.31%
YoY %	614.62%	12.20%	62.21%	-73.42%	21.30%	46.60%	-	-
Horiz. %	614.76%	86.03%	76.67%	47.27%	177.83%	146.60%	100.00%	-
EY	0.99	7.06	7.92	12.85	3.42	4.15	6.07	-26.06%
YoY %	-85.98%	-10.86%	-38.37%	275.73%	-17.59%	-31.63%	-	-
Horiz. %	16.31%	116.31%	130.48%	211.70%	56.34%	68.37%	100.00%	-
DY	4.00	3.82	3.85	2.40	5.68	5.76	5.67	-5.64%
YoY %	4.71%	-0.78%	60.42%	-57.75%	-1.39%	1.59%	-	-
Horiz. %	70.55%	67.37%	67.90%	42.33%	100.18%	101.59%	100.00%	-
P/NAPS	0.40	0.41	0.42	0.40	0.29	0.48	0.48	-2.99%
YoY %	-2.44%	-2.38%	5.00%	37.93%	-39.58%	0.00%	-	-
Horiz. %	83.33%	85.42%	87.50%	83.33%	60.42%	100.00%	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