[KIMHIN] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 138.63%
YoY- -7.21%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 263,061 248,796 253,788 249,399 229,518 245,781 248,742 0.93%
PBT 12,752 24,087 23,006 12,577 8,729 20,456 23,130 -9.43%
Tax -7,387 -4,621 -6,819 -3,745 1,133 -5,563 -2,628 18.77%
NP 5,365 19,466 16,187 8,832 9,862 14,893 20,502 -20.00%
-
NP to SH 4,179 19,225 15,484 8,383 9,034 14,076 19,913 -22.89%
-
Tax Rate 57.93% 19.18% 29.64% 29.78% -12.98% 27.19% 11.36% -
Total Cost 257,696 229,330 237,601 240,567 219,656 230,888 228,240 2.04%
-
Net Worth 444,812 446,505 434,635 427,053 424,243 431,161 429,838 0.57%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 6,967 6,977 4,186 7,002 11,510 - 11,656 -8.21%
Div Payout % 166.73% 36.29% 27.04% 83.53% 127.41% - 58.54% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 444,812 446,505 434,635 427,053 424,243 431,161 429,838 0.57%
NOSH 139,878 139,532 139,306 139,559 140,944 144,685 145,707 -0.67%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.04% 7.82% 6.38% 3.54% 4.30% 6.06% 8.24% -
ROE 0.94% 4.31% 3.56% 1.96% 2.13% 3.26% 4.63% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 188.06 178.31 182.18 178.70 162.84 169.87 170.71 1.62%
EPS 2.99 13.78 11.12 6.01 6.41 9.73 13.67 -22.36%
DPS 5.00 5.00 3.00 5.00 8.17 0.00 8.00 -7.52%
NAPS 3.18 3.20 3.12 3.06 3.01 2.98 2.95 1.25%
Adjusted Per Share Value based on latest NOSH - 139,559
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 169.04 159.88 163.09 160.27 147.49 157.94 159.84 0.93%
EPS 2.69 12.35 9.95 5.39 5.81 9.05 12.80 -22.87%
DPS 4.48 4.48 2.69 4.50 7.40 0.00 7.49 -8.20%
NAPS 2.8584 2.8693 2.793 2.7443 2.7262 2.7707 2.7622 0.57%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.26 1.31 1.25 0.96 1.26 1.53 1.47 -
P/RPS 0.67 0.73 0.69 0.54 0.77 0.90 0.86 -4.07%
P/EPS 42.17 9.51 11.25 15.98 19.66 15.73 10.76 25.53%
EY 2.37 10.52 8.89 6.26 5.09 6.36 9.30 -20.35%
DY 3.97 3.82 2.40 5.21 6.48 0.00 5.44 -5.11%
P/NAPS 0.40 0.41 0.40 0.31 0.42 0.51 0.50 -3.64%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 23/08/11 25/08/10 24/08/09 27/08/08 23/08/07 28/08/06 -
Price 1.26 1.26 1.27 0.94 1.20 1.48 1.26 -
P/RPS 0.67 0.71 0.70 0.53 0.74 0.87 0.74 -1.64%
P/EPS 42.17 9.14 11.43 15.65 18.72 15.21 9.22 28.80%
EY 2.37 10.94 8.75 6.39 5.34 6.57 10.85 -22.37%
DY 3.97 3.97 2.36 5.32 6.81 0.00 6.35 -7.52%
P/NAPS 0.40 0.39 0.41 0.31 0.40 0.50 0.43 -1.19%

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