[KIMHIN] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 67.64%
YoY- 32.66%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 257,441 262,557 242,047 241,823 246,430 235,535 239,053 1.24%
PBT 15,835 20,692 16,983 19,234 12,064 13,846 19,930 -3.75%
Tax -7,351 -3,717 -5,820 -4,773 -475 -3,923 -1,707 27.52%
NP 8,484 16,975 11,163 14,461 11,589 9,923 18,223 -11.95%
-
NP to SH 7,683 16,419 10,515 14,053 10,593 9,283 17,519 -12.82%
-
Tax Rate 46.42% 17.96% 34.27% 24.82% 3.94% 28.33% 8.56% -
Total Cost 248,957 245,582 230,884 227,362 234,841 225,612 220,830 2.01%
-
Net Worth 443,822 441,754 429,794 429,856 421,542 418,683 425,182 0.71%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 7,022 6,967 6,977 4,186 7,002 11,510 11,656 -8.09%
Div Payout % 91.40% 42.44% 66.35% 29.79% 66.10% 123.99% 66.54% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 443,822 441,754 429,794 429,856 421,542 418,683 425,182 0.71%
NOSH 140,450 139,354 139,543 139,563 140,047 143,877 145,610 -0.59%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.30% 6.47% 4.61% 5.98% 4.70% 4.21% 7.62% -
ROE 1.73% 3.72% 2.45% 3.27% 2.51% 2.22% 4.12% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 183.30 188.41 173.46 173.27 175.96 163.71 164.17 1.85%
EPS 5.47 11.78 7.54 10.07 7.56 6.45 12.03 -12.29%
DPS 5.00 5.00 5.00 3.00 5.00 8.00 8.00 -7.52%
NAPS 3.16 3.17 3.08 3.08 3.01 2.91 2.92 1.32%
Adjusted Per Share Value based on latest NOSH - 139,563
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 165.43 168.72 155.54 155.40 158.36 151.36 153.62 1.24%
EPS 4.94 10.55 6.76 9.03 6.81 5.97 11.26 -12.81%
DPS 4.51 4.48 4.48 2.69 4.50 7.40 7.49 -8.09%
NAPS 2.852 2.8387 2.7619 2.7623 2.7089 2.6905 2.7323 0.71%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.25 1.25 1.26 1.13 1.10 1.39 1.25 -
P/RPS 0.68 0.66 0.73 0.65 0.63 0.85 0.76 -1.83%
P/EPS 22.85 10.61 16.72 11.22 14.54 21.54 10.39 14.02%
EY 4.38 9.43 5.98 8.91 6.88 4.64 9.63 -12.29%
DY 4.00 4.00 3.97 2.65 4.55 5.76 6.40 -7.52%
P/NAPS 0.40 0.39 0.41 0.37 0.37 0.48 0.43 -1.19%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 17/11/11 18/11/10 18/11/09 19/11/08 21/11/07 20/11/06 -
Price 1.25 1.24 1.30 1.11 0.95 1.37 1.27 -
P/RPS 0.68 0.66 0.75 0.64 0.54 0.84 0.77 -2.04%
P/EPS 22.85 10.52 17.25 11.02 12.56 21.23 10.56 13.71%
EY 4.38 9.50 5.80 9.07 7.96 4.71 9.47 -12.04%
DY 4.00 4.03 3.85 2.70 5.26 5.84 6.30 -7.28%
P/NAPS 0.40 0.39 0.42 0.36 0.32 0.47 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