[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

KHIB Qtrly Report June09.doc

Latest QR

Upcoming QR

KIMHIN's Result

KIMHIN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	263,061	248,796	253,788	249,399	229,518	245,781	248,742	0.93%
YoY %	5.73%	-1.97%	1.76%	8.66%	-6.62%	-1.19%	-	-
Horiz. %	105.76%	100.02%	102.03%	100.26%	92.27%	98.81%	100.00%	-
PBT	12,752	24,087	23,006	12,577	8,729	20,456	23,130	-9.43%
YoY %	-47.06%	4.70%	82.92%	44.08%	-57.33%	-11.56%	-	-
Horiz. %	55.13%	104.14%	99.46%	54.38%	37.74%	88.44%	100.00%	-
Tax	-7,387	-4,621	-6,819	-3,745	1,133	-5,563	-2,628	18.77%
YoY %	-59.86%	32.23%	-82.08%	-430.54%	120.37%	-111.68%	-	-
Horiz. %	281.09%	175.84%	259.47%	142.50%	-43.11%	211.68%	100.00%	-
NP	5,365	19,466	16,187	8,832	9,862	14,893	20,502	-20.00%
YoY %	-72.44%	20.26%	83.28%	-10.44%	-33.78%	-27.36%	-	-
Horiz. %	26.17%	94.95%	78.95%	43.08%	48.10%	72.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,179	19,225	15,484	8,383	9,034	14,076	19,913	-22.89%
YoY %	-78.26%	24.16%	84.71%	-7.21%	-35.82%	-29.31%	-	-
Horiz. %	20.99%	96.54%	77.76%	42.10%	45.37%	70.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	57.93%	19.18%	29.64%	29.78%	-12.98%	27.19%	11.36%	-
YoY %	202.03%	-35.29%	-0.47%	329.43%	-147.74%	139.35%	-	-
Horiz. %	509.95%	168.84%	260.92%	262.15%	-114.26%	239.35%	100.00%	-
Total Cost	257,696	229,330	237,601	240,567	219,656	230,888	228,240	2.04%
YoY %	12.37%	-3.48%	-1.23%	9.52%	-4.86%	1.16%	-	-
Horiz. %	112.91%	100.48%	104.10%	105.40%	96.24%	101.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	444,812	446,505	434,635	427,053	424,243	431,161	429,838	0.57%
YoY %	-0.38%	2.73%	1.78%	0.66%	-1.60%	0.31%	-	-
Horiz. %	103.48%	103.88%	101.12%	99.35%	98.70%	100.31%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	6,967	6,977	4,186	7,002	11,510	-	11,656	-8.21%
YoY %	-0.14%	66.67%	-40.22%	-39.17%	0.00%	-	-	-
Horiz. %	59.77%	59.86%	35.91%	60.07%	98.75%	-	100.00%	-
Div Payout %	166.73%	36.29%	27.04%	83.53%	127.41%	-	58.54%	-
YoY %	359.44%	34.21%	-67.63%	-34.44%	0.00%	-	-	-
Horiz. %	284.81%	61.99%	46.19%	142.69%	217.65%	-	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	444,812	446,505	434,635	427,053	424,243	431,161	429,838	0.57%
YoY %	-0.38%	2.73%	1.78%	0.66%	-1.60%	0.31%	-	-
Horiz. %	103.48%	103.88%	101.12%	99.35%	98.70%	100.31%	100.00%	-
NOSH	139,878	139,532	139,306	139,559	140,944	144,685	145,707	-0.67%
YoY %	0.25%	0.16%	-0.18%	-0.98%	-2.59%	-0.70%	-	-
Horiz. %	96.00%	95.76%	95.61%	95.78%	96.73%	99.30%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	2.04%	7.82%	6.38%	3.54%	4.30%	6.06%	8.24%	-
YoY %	-73.91%	22.57%	80.23%	-17.67%	-29.04%	-26.46%	-	-
Horiz. %	24.76%	94.90%	77.43%	42.96%	52.18%	73.54%	100.00%	-
ROE	0.94%	4.31%	3.56%	1.96%	2.13%	3.26%	4.63%	-
YoY %	-78.19%	21.07%	81.63%	-7.98%	-34.66%	-29.59%	-	-
Horiz. %	20.30%	93.09%	76.89%	42.33%	46.00%	70.41%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	188.06	178.31	182.18	178.70	162.84	169.87	170.71	1.62%
YoY %	5.47%	-2.12%	1.95%	9.74%	-4.14%	-0.49%	-	-
Horiz. %	110.16%	104.45%	106.72%	104.68%	95.39%	99.51%	100.00%	-
EPS	2.99	13.78	11.12	6.01	6.41	9.73	13.67	-22.36%
YoY %	-78.30%	23.92%	85.02%	-6.24%	-34.12%	-28.82%	-	-
Horiz. %	21.87%	100.80%	81.35%	43.96%	46.89%	71.18%	100.00%	-
DPS	5.00	5.00	3.00	5.00	8.17	0.00	8.00	-7.52%
YoY %	0.00%	66.67%	-40.00%	-38.80%	0.00%	0.00%	-	-
Horiz. %	62.50%	62.50%	37.50%	62.50%	102.12%	0.00%	100.00%	-
NAPS	3.18	3.20	3.12	3.06	3.01	2.98	2.95	1.25%
YoY %	-0.62%	2.56%	1.96%	1.66%	1.01%	1.02%	-	-
Horiz. %	107.80%	108.47%	105.76%	103.73%	102.03%	101.02%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 139,559
RPS	169.04	159.88	163.09	160.27	147.49	157.94	159.84	0.93%
YoY %	5.73%	-1.97%	1.76%	8.66%	-6.62%	-1.19%	-	-
Horiz. %	105.76%	100.03%	102.03%	100.27%	92.27%	98.81%	100.00%	-
EPS	2.69	12.35	9.95	5.39	5.81	9.05	12.80	-22.87%
YoY %	-78.22%	24.12%	84.60%	-7.23%	-35.80%	-29.30%	-	-
Horiz. %	21.02%	96.48%	77.73%	42.11%	45.39%	70.70%	100.00%	-
DPS	4.48	4.48	2.69	4.50	7.40	0.00	7.49	-8.20%
YoY %	0.00%	66.54%	-40.22%	-39.19%	0.00%	0.00%	-	-
Horiz. %	59.81%	59.81%	35.91%	60.08%	98.80%	0.00%	100.00%	-
NAPS	2.8584	2.8693	2.793	2.7443	2.7262	2.7707	2.7622	0.57%
YoY %	-0.38%	2.73%	1.77%	0.66%	-1.61%	0.31%	-	-
Horiz. %	103.48%	103.88%	101.12%	99.35%	98.70%	100.31%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-8.22%	5.80%	27.78%	-29.87%	-14.44%	4.65%	-	-
Horiz. %	77.91%	84.88%	80.23%	62.79%	89.53%	104.65%	100.00%	-
P/EPS	42.17	9.51	11.25	15.98	19.66	15.73	10.76	25.53%
YoY %	343.43%	-15.47%	-29.60%	-18.72%	24.98%	46.19%	-	-
Horiz. %	391.91%	88.38%	104.55%	148.51%	182.71%	146.19%	100.00%	-
EY	2.37	10.52	8.89	6.26	5.09	6.36	9.30	-20.35%
YoY %	-77.47%	18.34%	42.01%	22.99%	-19.97%	-31.61%	-	-
Horiz. %	25.48%	113.12%	95.59%	67.31%	54.73%	68.39%	100.00%	-
DY	3.97	3.82	2.40	5.21	6.48	0.00	5.44	-5.11%
YoY %	3.93%	59.17%	-53.93%	-19.60%	0.00%	0.00%	-	-
Horiz. %	72.98%	70.22%	44.12%	95.77%	119.12%	0.00%	100.00%	-
P/NAPS	0.40	0.41	0.40	0.31	0.42	0.51	0.50	-3.64%
YoY %	-2.44%	2.50%	29.03%	-26.19%	-17.65%	2.00%	-	-
Horiz. %	80.00%	82.00%	80.00%	62.00%	84.00%	102.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-5.63%	1.43%	32.08%	-28.38%	-14.94%	17.57%	-	-
Horiz. %	90.54%	95.95%	94.59%	71.62%	100.00%	117.57%	100.00%	-
P/EPS	42.17	9.14	11.43	15.65	18.72	15.21	9.22	28.80%
YoY %	361.38%	-20.03%	-26.96%	-16.40%	23.08%	64.97%	-	-
Horiz. %	457.38%	99.13%	123.97%	169.74%	203.04%	164.97%	100.00%	-
EY	2.37	10.94	8.75	6.39	5.34	6.57	10.85	-22.37%
YoY %	-78.34%	25.03%	36.93%	19.66%	-18.72%	-39.45%	-	-
Horiz. %	21.84%	100.83%	80.65%	58.89%	49.22%	60.55%	100.00%	-
DY	3.97	3.97	2.36	5.32	6.81	0.00	6.35	-7.52%
YoY %	0.00%	68.22%	-55.64%	-21.88%	0.00%	0.00%	-	-
Horiz. %	62.52%	62.52%	37.17%	83.78%	107.24%	0.00%	100.00%	-
P/NAPS	0.40	0.39	0.41	0.31	0.40	0.50	0.43	-1.19%
YoY %	2.56%	-4.88%	32.26%	-22.50%	-20.00%	16.28%	-	-
Horiz. %	93.02%	90.70%	95.35%	72.09%	93.02%	116.28%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos