[KIMHIN] YoY TTM Result on 30-Jun-2008 [#2]

Stock

[KIMHIN] KIM HIN INDUSTRY BHD

Announcement Date

27-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 7.78%

YoY- -35.82%

Quarter Report

KHIB Qtrly Report Jun08.doc

Latest QR

Upcoming QR

KIMHIN's Result

KIMHIN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	248,796	253,788	249,399	229,518	245,781	248,742	255,221	-0.42%
YoY %	-1.97%	1.76%	8.66%	-6.62%	-1.19%	-2.54%	-	-
Horiz. %	97.48%	99.44%	97.72%	89.93%	96.30%	97.46%	100.00%	-
PBT	24,087	23,006	12,577	8,729	20,456	23,130	38,209	-7.39%
YoY %	4.70%	82.92%	44.08%	-57.33%	-11.56%	-39.46%	-	-
Horiz. %	63.04%	60.21%	32.92%	22.85%	53.54%	60.54%	100.00%	-
Tax	-4,621	-6,819	-3,745	1,133	-5,563	-2,628	-13,442	-16.29%
YoY %	32.23%	-82.08%	-430.54%	120.37%	-111.68%	80.45%	-	-
Horiz. %	34.38%	50.73%	27.86%	-8.43%	41.39%	19.55%	100.00%	-
NP	19,466	16,187	8,832	9,862	14,893	20,502	24,767	-3.93%
YoY %	20.26%	83.28%	-10.44%	-33.78%	-27.36%	-17.22%	-	-
Horiz. %	78.60%	65.36%	35.66%	39.82%	60.13%	82.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,225	15,484	8,383	9,034	14,076	19,913	24,538	-3.98%
YoY %	24.16%	84.71%	-7.21%	-35.82%	-29.31%	-18.85%	-	-
Horiz. %	78.35%	63.10%	34.16%	36.82%	57.36%	81.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.18%	29.64%	29.78%	-12.98%	27.19%	11.36%	35.18%	-
YoY %	-35.29%	-0.47%	329.43%	-147.74%	139.35%	-67.71%	-	-
Horiz. %	54.52%	84.25%	84.65%	-36.90%	77.29%	32.29%	100.00%	-
Total Cost	229,330	237,601	240,567	219,656	230,888	228,240	230,454	-0.08%
YoY %	-3.48%	-1.23%	9.52%	-4.86%	1.16%	-0.96%	-	-
Horiz. %	99.51%	103.10%	104.39%	95.31%	100.19%	99.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	446,505	434,635	427,053	424,243	431,161	429,838	419,395	1.04%
YoY %	2.73%	1.78%	0.66%	-1.60%	0.31%	2.49%	-	-
Horiz. %	106.46%	103.63%	101.83%	101.16%	102.81%	102.49%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	6,977	4,186	7,002	11,510	-	11,656	-	-
YoY %	66.67%	-40.22%	-39.17%	0.00%	-	0.00%	-	-
Horiz. %	59.86%	35.91%	60.07%	98.75%	-	100.00%	-	-
Div Payout %	36.29%	27.04%	83.53%	127.41%	-	58.54%	-	-
YoY %	34.21%	-67.63%	-34.44%	0.00%	-	0.00%	-	-
Horiz. %	61.99%	46.19%	142.69%	217.65%	-	100.00%	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	446,505	434,635	427,053	424,243	431,161	429,838	419,395	1.04%
YoY %	2.73%	1.78%	0.66%	-1.60%	0.31%	2.49%	-	-
Horiz. %	106.46%	103.63%	101.83%	101.16%	102.81%	102.49%	100.00%	-
NOSH	139,532	139,306	139,559	140,944	144,685	145,707	151,954	-1.41%
YoY %	0.16%	-0.18%	-0.98%	-2.59%	-0.70%	-4.11%	-	-
Horiz. %	91.83%	91.68%	91.84%	92.75%	95.22%	95.89%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	7.82%	6.38%	3.54%	4.30%	6.06%	8.24%	9.70%	-
YoY %	22.57%	80.23%	-17.67%	-29.04%	-26.46%	-15.05%	-	-
Horiz. %	80.62%	65.77%	36.49%	44.33%	62.47%	84.95%	100.00%	-
ROE	4.31%	3.56%	1.96%	2.13%	3.26%	4.63%	5.85%	-
YoY %	21.07%	81.63%	-7.98%	-34.66%	-29.59%	-20.85%	-	-
Horiz. %	73.68%	60.85%	33.50%	36.41%	55.73%	79.15%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	178.31	182.18	178.70	162.84	169.87	170.71	167.96	1.00%
YoY %	-2.12%	1.95%	9.74%	-4.14%	-0.49%	1.64%	-	-
Horiz. %	106.16%	108.47%	106.39%	96.95%	101.14%	101.64%	100.00%	-
EPS	13.78	11.12	6.01	6.41	9.73	13.67	16.15	-2.60%
YoY %	23.92%	85.02%	-6.24%	-34.12%	-28.82%	-15.36%	-	-
Horiz. %	85.33%	68.85%	37.21%	39.69%	60.25%	84.64%	100.00%	-
DPS	5.00	3.00	5.00	8.17	0.00	8.00	0.00	-
YoY %	66.67%	-40.00%	-38.80%	0.00%	0.00%	0.00%	-	-
Horiz. %	62.50%	37.50%	62.50%	102.12%	0.00%	100.00%	-	-
NAPS	3.20	3.12	3.06	3.01	2.98	2.95	2.76	2.49%
YoY %	2.56%	1.96%	1.66%	1.01%	1.02%	6.88%	-	-
Horiz. %	115.94%	113.04%	110.87%	109.06%	107.97%	106.88%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 140,944
RPS	159.88	163.09	160.27	147.49	157.94	159.84	164.01	-0.42%
YoY %	-1.97%	1.76%	8.66%	-6.62%	-1.19%	-2.54%	-	-
Horiz. %	97.48%	99.44%	97.72%	89.93%	96.30%	97.46%	100.00%	-
EPS	12.35	9.95	5.39	5.81	9.05	12.80	15.77	-3.99%
YoY %	24.12%	84.60%	-7.23%	-35.80%	-29.30%	-18.83%	-	-
Horiz. %	78.31%	63.09%	34.18%	36.84%	57.39%	81.17%	100.00%	-
DPS	4.48	2.69	4.50	7.40	0.00	7.49	0.00	-
YoY %	66.54%	-40.22%	-39.19%	0.00%	0.00%	0.00%	-	-
Horiz. %	59.81%	35.91%	60.08%	98.80%	0.00%	100.00%	-	-
NAPS	2.8693	2.793	2.7443	2.7262	2.7707	2.7622	2.6951	1.04%
YoY %	2.73%	1.77%	0.66%	-1.61%	0.31%	2.49%	-	-
Horiz. %	106.46%	103.63%	101.83%	101.15%	102.81%	102.49%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.31	1.25	0.96	1.26	1.53	1.47	1.75	-
P/RPS	0.73	0.69	0.54	0.77	0.90	0.86	1.04	-5.72%
YoY %	5.80%	27.78%	-29.87%	-14.44%	4.65%	-17.31%	-	-
Horiz. %	70.19%	66.35%	51.92%	74.04%	86.54%	82.69%	100.00%	-
P/EPS	9.51	11.25	15.98	19.66	15.73	10.76	10.84	-2.15%
YoY %	-15.47%	-29.60%	-18.72%	24.98%	46.19%	-0.74%	-	-
Horiz. %	87.73%	103.78%	147.42%	181.37%	145.11%	99.26%	100.00%	-
EY	10.52	8.89	6.26	5.09	6.36	9.30	9.23	2.20%
YoY %	18.34%	42.01%	22.99%	-19.97%	-31.61%	0.76%	-	-
Horiz. %	113.98%	96.32%	67.82%	55.15%	68.91%	100.76%	100.00%	-
DY	3.82	2.40	5.21	6.48	0.00	5.44	0.00	-
YoY %	59.17%	-53.93%	-19.60%	0.00%	0.00%	0.00%	-	-
Horiz. %	70.22%	44.12%	95.77%	119.12%	0.00%	100.00%	-	-
P/NAPS	0.41	0.40	0.31	0.42	0.51	0.50	0.63	-6.90%
YoY %	2.50%	29.03%	-26.19%	-17.65%	2.00%	-20.63%	-	-
Horiz. %	65.08%	63.49%	49.21%	66.67%	80.95%	79.37%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	23/08/11	25/08/10	24/08/09	27/08/08	23/08/07	28/08/06	24/08/05	-
Price	1.26	1.27	0.94	1.20	1.48	1.26	1.65	-
P/RPS	0.71	0.70	0.53	0.74	0.87	0.74	0.98	-5.22%
YoY %	1.43%	32.08%	-28.38%	-14.94%	17.57%	-24.49%	-	-
Horiz. %	72.45%	71.43%	54.08%	75.51%	88.78%	75.51%	100.00%	-
P/EPS	9.14	11.43	15.65	18.72	15.21	9.22	10.22	-1.84%
YoY %	-20.03%	-26.96%	-16.40%	23.08%	64.97%	-9.78%	-	-
Horiz. %	89.43%	111.84%	153.13%	183.17%	148.83%	90.22%	100.00%	-
EY	10.94	8.75	6.39	5.34	6.57	10.85	9.79	1.86%
YoY %	25.03%	36.93%	19.66%	-18.72%	-39.45%	10.83%	-	-
Horiz. %	111.75%	89.38%	65.27%	54.55%	67.11%	110.83%	100.00%	-
DY	3.97	2.36	5.32	6.81	0.00	6.35	0.00	-
YoY %	68.22%	-55.64%	-21.88%	0.00%	0.00%	0.00%	-	-
Horiz. %	62.52%	37.17%	83.78%	107.24%	0.00%	100.00%	-	-
P/NAPS	0.39	0.41	0.31	0.40	0.50	0.43	0.60	-6.92%
YoY %	-4.88%	32.26%	-22.50%	-20.00%	16.28%	-28.33%	-	-
Horiz. %	65.00%	68.33%	51.67%	66.67%	83.33%	71.67%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos