[KIMHIN] YoY 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- -62.98%
YoY- 161.96%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 59,579 70,735 65,883 62,786 61,935 56,872 64,624 -1.34%
PBT -305 8,120 7,777 5,712 -5,169 48 3,194 -
Tax -1,785 -4,163 -818 -2,271 -197 1,432 -824 13.73%
NP -2,090 3,957 6,959 3,441 -5,366 1,480 2,370 -
-
NP to SH -2,411 3,547 7,055 3,198 -5,161 1,193 2,185 -
-
Tax Rate - 51.27% 10.52% 39.76% - -2,983.33% 25.80% -
Total Cost 61,669 66,778 58,924 59,345 67,301 55,392 62,254 -0.15%
-
Net Worth 441,842 419,201 418,324 432,161 417,880 287,070 290,658 7.22%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 441,842 419,201 418,324 432,161 417,880 287,070 290,658 7.22%
NOSH 140,714 139,733 139,441 139,406 139,759 143,535 145,329 -0.53%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -3.51% 5.59% 10.56% 5.48% -8.66% 2.60% 3.67% -
ROE -0.55% 0.85% 1.69% 0.74% -1.24% 0.42% 0.75% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 42.34 50.62 47.25 45.04 44.32 39.62 44.47 -0.81%
EPS -1.72 2.54 5.05 2.29 -3.70 0.83 1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.14 3.00 3.00 3.10 2.99 2.00 2.00 7.80%
Adjusted Per Share Value based on latest NOSH - 139,406
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 38.29 45.45 42.34 40.35 39.80 36.55 41.53 -1.34%
EPS -1.55 2.28 4.53 2.06 -3.32 0.77 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8393 2.6938 2.6882 2.7771 2.6853 1.8447 1.8678 7.22%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
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 2.95 2.49 2.84 2.60 2.17 3.23 2.79 0.93%
P/EPS -72.95 49.64 26.48 51.00 -26.00 154.00 82.48 -
EY -1.37 2.01 3.78 1.96 -3.85 0.65 1.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.45 0.38 0.32 0.64 0.62 -7.03%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
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 2.95 2.59 2.75 2.78 1.99 3.51 3.17 -1.19%
P/EPS -72.95 51.61 25.69 54.49 -23.83 167.24 93.78 -
EY -1.37 1.94 3.89 1.84 -4.20 0.60 1.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.43 0.40 0.29 0.70 0.71 -9.11%

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