[KIMHIN] YoY TTM 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- 2.79%
YoY- -29.31%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 253,788 249,399 229,518 245,781 248,742 255,221 262,180 -0.54%
PBT 23,006 12,577 8,729 20,456 23,130 38,209 45,641 -10.78%
Tax -6,819 -3,745 1,133 -5,563 -2,628 -13,442 -13,792 -11.07%
NP 16,187 8,832 9,862 14,893 20,502 24,767 31,849 -10.66%
-
NP to SH 15,484 8,383 9,034 14,076 19,913 24,538 31,849 -11.32%
-
Tax Rate 29.64% 29.78% -12.98% 27.19% 11.36% 35.18% 30.22% -
Total Cost 237,601 240,567 219,656 230,888 228,240 230,454 230,331 0.51%
-
Net Worth 434,635 427,053 424,243 431,161 429,838 419,395 398,689 1.44%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 4,186 7,002 11,510 - 11,656 - - -
Div Payout % 27.04% 83.53% 127.41% - 58.54% - - -
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 434,635 427,053 424,243 431,161 429,838 419,395 398,689 1.44%
NOSH 139,306 139,559 140,944 144,685 145,707 151,954 150,448 -1.27%
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 6.38% 3.54% 4.30% 6.06% 8.24% 9.70% 12.15% -
ROE 3.56% 1.96% 2.13% 3.26% 4.63% 5.85% 7.99% -
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 182.18 178.70 162.84 169.87 170.71 167.96 174.27 0.74%
EPS 11.12 6.01 6.41 9.73 13.67 16.15 21.17 -10.17%
DPS 3.00 5.00 8.17 0.00 8.00 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 163.09 160.27 147.49 157.94 159.84 164.01 168.48 -0.54%
EPS 9.95 5.39 5.81 9.05 12.80 15.77 20.47 -11.32%
DPS 2.69 4.50 7.40 0.00 7.49 0.00 0.00 -
NAPS 2.793 2.7443 2.7262 2.7707 2.7622 2.6951 2.562 1.44%
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 0.69 0.54 0.77 0.90 0.86 1.04 1.60 -13.07%
P/EPS 11.25 15.98 19.66 15.73 10.76 10.84 13.13 -2.54%
EY 8.89 6.26 5.09 6.36 9.30 9.23 7.61 2.62%
DY 2.40 5.21 6.48 0.00 5.44 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 0.70 0.53 0.74 0.87 0.74 0.98 1.29 -9.68%
P/EPS 11.43 15.65 18.72 15.21 9.22 10.22 10.63 1.21%
EY 8.75 6.39 5.34 6.57 10.85 9.79 9.41 -1.20%
DY 2.36 5.32 6.81 0.00 6.35 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