[KIMHIN] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 9.94%
YoY- -33.72%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 244,947 248,407 227,720 245,338 251,760 254,205 265,021 -1.30%
PBT 28,517 7,411 9,288 20,133 25,214 37,354 53,184 -9.86%
Tax -6,530 -3,493 130 -6,045 -3,763 -14,511 -11,330 -8.77%
NP 21,987 3,918 9,418 14,088 21,451 22,843 41,854 -10.16%
-
NP to SH 21,268 3,513 8,382 13,694 20,662 22,843 41,854 -10.66%
-
Tax Rate 22.90% 47.13% -1.40% 30.03% 14.92% 38.85% 21.30% -
Total Cost 222,960 244,489 218,302 231,250 230,309 231,362 223,167 -0.01%
-
Net Worth 425,329 418,967 423,662 425,771 428,443 410,652 395,845 1.20%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 4,186 7,002 11,510 11,656 - - - -
Div Payout % 19.69% 199.33% 137.32% 85.12% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 425,329 418,967 423,662 425,771 428,443 410,652 395,845 1.20%
NOSH 137,647 139,191 143,129 144,820 146,226 150,422 149,941 -1.41%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.98% 1.58% 4.14% 5.74% 8.52% 8.99% 15.79% -
ROE 5.00% 0.84% 1.98% 3.22% 4.82% 5.56% 10.57% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 177.95 178.46 159.10 169.41 172.17 168.99 176.75 0.11%
EPS 15.45 2.52 5.86 9.46 14.13 15.19 27.91 -9.38%
DPS 3.00 5.00 8.00 8.00 0.00 0.00 0.00 -
NAPS 3.09 3.01 2.96 2.94 2.93 2.73 2.64 2.65%
Adjusted Per Share Value based on latest NOSH - 144,820
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 157.40 159.63 146.33 157.66 161.78 163.35 170.30 -1.30%
EPS 13.67 2.26 5.39 8.80 13.28 14.68 26.90 -10.66%
DPS 2.69 4.50 7.40 7.49 0.00 0.00 0.00 -
NAPS 2.7332 2.6923 2.7225 2.736 2.7532 2.6389 2.5437 1.20%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.25 0.85 1.37 1.43 1.38 1.80 3.46 -
P/RPS 0.70 0.48 0.86 0.84 0.80 1.07 1.96 -15.76%
P/EPS 8.09 33.68 23.39 15.12 9.77 11.85 12.40 -6.86%
EY 12.36 2.97 4.27 6.61 10.24 8.44 8.07 7.36%
DY 2.40 5.88 5.84 5.59 0.00 0.00 0.00 -
P/NAPS 0.40 0.28 0.46 0.49 0.47 0.66 1.31 -17.93%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 26/05/09 26/05/08 24/05/07 23/05/06 25/05/05 26/05/04 -
Price 1.23 0.90 1.37 1.44 1.40 1.70 2.78 -
P/RPS 0.69 0.50 0.86 0.85 0.81 1.01 1.57 -12.79%
P/EPS 7.96 35.66 23.39 15.23 9.91 11.19 9.96 -3.66%
EY 12.56 2.80 4.27 6.57 10.09 8.93 10.04 3.80%
DY 2.44 5.56 5.84 5.56 0.00 0.00 0.00 -
P/NAPS 0.40 0.30 0.46 0.49 0.48 0.62 1.05 -14.85%

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