[KIMHIN] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -67.49%
YoY- -34.51%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 58,733 57,932 53,520 51,247 54,333 54,396 54,585 1.22%
PBT 1,236 743 919 2,517 1,953 3,365 1,794 -6.01%
Tax -375 -373 -745 -1,062 327 -1,470 -890 -13.40%
NP 861 370 174 1,455 2,280 1,895 904 -0.80%
-
NP to SH 915 435 234 1,378 2,104 2,013 775 2.80%
-
Tax Rate 30.34% 50.20% 81.07% 42.19% -16.74% 43.68% 49.61% -
Total Cost 57,872 57,562 53,346 49,792 52,053 52,501 53,681 1.25%
-
Net Worth 442,249 440,612 425,329 418,967 423,662 425,771 428,443 0.52%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 442,249 440,612 425,329 418,967 423,662 425,771 428,443 0.52%
NOSH 138,636 140,322 137,647 139,191 143,129 144,820 146,226 -0.88%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.47% 0.64% 0.33% 2.84% 4.20% 3.48% 1.66% -
ROE 0.21% 0.10% 0.06% 0.33% 0.50% 0.47% 0.18% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 42.36 41.28 38.88 36.82 37.96 37.56 37.33 2.12%
EPS 0.66 0.31 0.17 0.99 1.47 1.39 0.53 3.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.19 3.14 3.09 3.01 2.96 2.94 2.93 1.42%
Adjusted Per Share Value based on latest NOSH - 139,191
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 37.74 37.23 34.39 32.93 34.91 34.96 35.08 1.22%
EPS 0.59 0.28 0.15 0.89 1.35 1.29 0.50 2.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8419 2.8314 2.7332 2.6923 2.7225 2.736 2.7532 0.52%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.27 1.33 1.25 0.85 1.37 1.43 1.38 -
P/RPS 3.00 3.22 3.21 2.31 3.61 3.81 3.70 -3.43%
P/EPS 192.42 429.03 735.29 85.86 93.20 102.88 260.38 -4.91%
EY 0.52 0.23 0.14 1.16 1.07 0.97 0.38 5.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.40 0.28 0.46 0.49 0.47 -2.64%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 25/05/11 24/05/10 26/05/09 26/05/08 24/05/07 23/05/06 -
Price 1.26 1.32 1.23 0.90 1.37 1.44 1.40 -
P/RPS 2.97 3.20 3.16 2.44 3.61 3.83 3.75 -3.80%
P/EPS 190.91 425.81 723.53 90.91 93.20 103.60 264.15 -5.26%
EY 0.52 0.23 0.14 1.10 1.07 0.97 0.38 5.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.40 0.30 0.46 0.49 0.48 -3.39%

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