[KIMHIN] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -14.6%
YoY- 56.15%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 293,827 251,234 257,441 262,557 242,047 241,823 246,430 2.97%
PBT 25,797 3,378 15,835 20,692 16,983 19,234 12,064 13.49%
Tax -4,231 -4,805 -7,351 -3,717 -5,820 -4,773 -475 43.95%
NP 21,566 -1,427 8,484 16,975 11,163 14,461 11,589 10.90%
-
NP to SH 19,517 -2,515 7,683 16,419 10,515 14,053 10,593 10.71%
-
Tax Rate 16.40% 142.24% 46.42% 17.96% 34.27% 24.82% 3.94% -
Total Cost 272,261 252,661 248,957 245,582 230,884 227,362 234,841 2.49%
-
Net Worth 448,162 438,367 443,822 441,754 429,794 429,856 421,542 1.02%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 4,162 42 7,022 6,967 6,977 4,186 7,002 -8.30%
Div Payout % 21.33% 0.00% 91.40% 42.44% 66.35% 29.79% 66.10% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 448,162 438,367 443,822 441,754 429,794 429,856 421,542 1.02%
NOSH 138,750 140,053 140,450 139,354 139,543 139,563 140,047 -0.15%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.34% -0.57% 3.30% 6.47% 4.61% 5.98% 4.70% -
ROE 4.35% -0.57% 1.73% 3.72% 2.45% 3.27% 2.51% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 211.77 179.38 183.30 188.41 173.46 173.27 175.96 3.13%
EPS 14.07 -1.80 5.47 11.78 7.54 10.07 7.56 10.90%
DPS 3.00 0.03 5.00 5.00 5.00 3.00 5.00 -8.15%
NAPS 3.23 3.13 3.16 3.17 3.08 3.08 3.01 1.18%
Adjusted Per Share Value based on latest NOSH - 139,354
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 188.82 161.44 165.43 168.72 155.54 155.40 158.36 2.97%
EPS 12.54 -1.62 4.94 10.55 6.76 9.03 6.81 10.70%
DPS 2.67 0.03 4.51 4.48 4.48 2.69 4.50 -8.32%
NAPS 2.8799 2.817 2.852 2.8387 2.7619 2.7623 2.7089 1.02%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.78 1.26 1.25 1.25 1.26 1.13 1.10 -
P/RPS 0.84 0.70 0.68 0.66 0.73 0.65 0.63 4.90%
P/EPS 12.65 -70.17 22.85 10.61 16.72 11.22 14.54 -2.29%
EY 7.90 -1.43 4.38 9.43 5.98 8.91 6.88 2.32%
DY 1.69 0.02 4.00 4.00 3.97 2.65 4.55 -15.20%
P/NAPS 0.55 0.40 0.40 0.39 0.41 0.37 0.37 6.82%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 20/11/13 22/11/12 17/11/11 18/11/10 18/11/09 19/11/08 -
Price 1.39 1.25 1.25 1.24 1.30 1.11 0.95 -
P/RPS 0.66 0.70 0.68 0.66 0.75 0.64 0.54 3.39%
P/EPS 9.88 -69.61 22.85 10.52 17.25 11.02 12.56 -3.91%
EY 10.12 -1.44 4.38 9.50 5.80 9.07 7.96 4.08%
DY 2.16 0.02 4.00 4.03 3.85 2.70 5.26 -13.78%
P/NAPS 0.43 0.40 0.40 0.39 0.42 0.36 0.32 5.04%

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