[KIMHIN] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 182.56%
YoY- 39.82%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 125,651 114,537 116,631 114,896 114,642 119,544 122,829 0.37%
PBT 5,332 12,441 6,711 8,682 6,788 15,871 17,687 -18.10%
Tax -1,473 -1,501 140 -2,660 -2,562 -5,899 -7,648 -23.99%
NP 3,859 10,940 6,851 6,022 4,226 9,972 10,039 -14.72%
-
NP to SH 3,647 10,575 6,431 5,688 4,068 9,808 10,039 -15.52%
-
Tax Rate 27.63% 12.06% -2.09% 30.64% 37.74% 37.17% 43.24% -
Total Cost 121,792 103,597 109,780 108,874 110,416 109,572 112,790 1.28%
-
Net Worth 435,963 426,906 426,372 430,209 428,592 419,041 398,253 1.51%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - 11,549 - - - -
Div Payout % - - - 203.05% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 435,963 426,906 426,372 430,209 428,592 419,041 398,253 1.51%
NOSH 139,731 139,511 141,651 144,365 145,285 151,826 150,284 -1.20%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.07% 9.55% 5.87% 5.24% 3.69% 8.34% 8.17% -
ROE 0.84% 2.48% 1.51% 1.32% 0.95% 2.34% 2.52% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 89.92 82.10 82.34 79.59 78.91 78.74 81.73 1.60%
EPS 2.61 7.58 4.54 3.94 2.80 6.46 6.68 -14.49%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 3.12 3.06 3.01 2.98 2.95 2.76 2.65 2.75%
Adjusted Per Share Value based on latest NOSH - 144,685
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 80.74 73.60 74.95 73.83 73.67 76.82 78.93 0.37%
EPS 2.34 6.80 4.13 3.66 2.61 6.30 6.45 -15.54%
DPS 0.00 0.00 0.00 7.42 0.00 0.00 0.00 -
NAPS 2.8015 2.7433 2.7399 2.7646 2.7542 2.6928 2.5592 1.51%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.25 0.96 1.26 1.53 1.47 1.75 2.78 -
P/RPS 1.39 1.17 1.53 1.92 1.86 2.22 3.40 -13.84%
P/EPS 47.89 12.66 27.75 38.83 52.50 27.09 41.62 2.36%
EY 2.09 7.90 3.60 2.58 1.90 3.69 2.40 -2.27%
DY 0.00 0.00 0.00 5.23 0.00 0.00 0.00 -
P/NAPS 0.40 0.31 0.42 0.51 0.50 0.63 1.05 -14.85%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 24/08/09 27/08/08 23/08/07 28/08/06 24/08/05 18/08/04 -
Price 1.27 0.94 1.20 1.48 1.26 1.65 2.25 -
P/RPS 1.41 1.14 1.46 1.86 1.60 2.10 2.75 -10.53%
P/EPS 48.66 12.40 26.43 37.56 45.00 25.54 33.68 6.32%
EY 2.06 8.06 3.78 2.66 2.22 3.92 2.97 -5.91%
DY 0.00 0.00 0.00 5.41 0.00 0.00 0.00 -
P/NAPS 0.41 0.31 0.40 0.50 0.43 0.60 0.85 -11.43%

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