[KIMHIN] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 24.79%
YoY- -30.89%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 179,261 179,888 189,558 170,911 180,903 195,494 195,323 -1.41%
PBT 11,271 24,403 12,016 10,652 15,368 27,651 31,597 -15.77%
Tax -3,549 -4,576 -1,907 -3,099 -4,641 -8,899 -12,102 -18.48%
NP 7,722 19,827 10,109 7,553 10,727 18,752 19,495 -14.29%
-
NP to SH 7,317 19,214 9,400 7,098 10,271 18,405 19,495 -15.06%
-
Tax Rate 31.49% 18.75% 15.87% 29.09% 30.20% 32.18% 38.30% -
Total Cost 171,539 160,061 179,449 163,358 170,176 176,742 175,828 -0.41%
-
Net Worth 430,083 429,768 424,834 419,820 424,806 424,497 400,437 1.19%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 6,981 4,186 7,057 - - - - -
Div Payout % 95.42% 21.79% 75.08% - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 430,083 429,768 424,834 419,820 424,806 424,497 400,437 1.19%
NOSH 139,637 139,535 141,141 144,268 145,481 151,606 150,540 -1.24%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.31% 11.02% 5.33% 4.42% 5.93% 9.59% 9.98% -
ROE 1.70% 4.47% 2.21% 1.69% 2.42% 4.34% 4.87% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 128.38 128.92 134.30 118.47 124.35 128.95 129.75 -0.17%
EPS 5.24 13.77 6.66 4.92 7.06 12.14 12.95 -13.99%
DPS 5.00 3.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 3.08 3.01 2.91 2.92 2.80 2.66 2.47%
Adjusted Per Share Value based on latest NOSH - 143,877
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 115.19 115.60 121.81 109.83 116.25 125.63 125.52 -1.42%
EPS 4.70 12.35 6.04 4.56 6.60 11.83 12.53 -15.07%
DPS 4.49 2.69 4.53 0.00 0.00 0.00 0.00 -
NAPS 2.7637 2.7617 2.73 2.6978 2.7298 2.7279 2.5732 1.19%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.26 1.13 1.10 1.39 1.25 1.59 2.05 -
P/RPS 0.98 0.88 0.82 1.17 1.01 1.23 1.58 -7.64%
P/EPS 24.05 8.21 16.52 28.25 17.71 13.10 15.83 7.21%
EY 4.16 12.19 6.05 3.54 5.65 7.64 6.32 -6.72%
DY 3.97 2.65 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.37 0.48 0.43 0.57 0.77 -9.96%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 18/11/10 18/11/09 19/11/08 21/11/07 20/11/06 16/11/05 24/11/04 -
Price 1.30 1.11 0.95 1.37 1.27 1.42 2.05 -
P/RPS 1.01 0.86 0.71 1.16 1.02 1.10 1.58 -7.18%
P/EPS 24.81 8.06 14.26 27.85 17.99 11.70 15.83 7.77%
EY 4.03 12.41 7.01 3.59 5.56 8.55 6.32 -7.22%
DY 3.85 2.70 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.36 0.32 0.47 0.43 0.51 0.77 -9.60%

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