[KIMHIN] YoY TTM Result on 31-Mar-2009 [#1]

Stock

[KIMHIN] KIM HIN INDUSTRY BHD

Announcement Date

26-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -17.13%

YoY- -58.09%

Quarter Report

KHIB Qtrly Report Mar09.doc

Latest QR

Upcoming QR

KIMHIN's Result

KIMHIN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	268,210	249,556	244,947	248,407	227,720	245,338	251,760	1.05%
YoY %	7.47%	1.88%	-1.39%	9.08%	-7.18%	-2.55%	-	-
Horiz. %	106.53%	99.12%	97.29%	98.67%	90.45%	97.45%	100.00%	-
PBT	21,528	18,872	28,517	7,411	9,288	20,133	25,214	-2.59%
YoY %	14.07%	-33.82%	284.79%	-20.21%	-53.87%	-20.15%	-	-
Horiz. %	85.38%	74.85%	113.10%	29.39%	36.84%	79.85%	100.00%	-
Tax	-7,064	-3,995	-6,530	-3,493	130	-6,045	-3,763	11.05%
YoY %	-76.82%	38.82%	-86.95%	-2,786.92%	102.15%	-60.64%	-	-
Horiz. %	187.72%	106.17%	173.53%	92.82%	-3.45%	160.64%	100.00%	-
NP	14,464	14,877	21,987	3,918	9,418	14,088	21,451	-6.35%
YoY %	-2.78%	-32.34%	461.18%	-58.40%	-33.15%	-34.32%	-	-
Horiz. %	67.43%	69.35%	102.50%	18.26%	43.90%	65.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,391	14,573	21,268	3,513	8,382	13,694	20,662	-6.96%
YoY %	-8.11%	-31.48%	505.41%	-58.09%	-38.79%	-33.72%	-	-
Horiz. %	64.81%	70.53%	102.93%	17.00%	40.57%	66.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.81%	21.17%	22.90%	47.13%	-1.40%	30.03%	14.92%	-
YoY %	54.98%	-7.55%	-51.41%	3,466.43%	-104.66%	101.27%	-	-
Horiz. %	219.91%	141.89%	153.49%	315.88%	-9.38%	201.27%	100.00%	-
Total Cost	253,746	234,679	222,960	244,489	218,302	231,250	230,309	1.62%
YoY %	8.12%	5.26%	-8.81%	12.00%	-5.60%	0.41%	-	-
Horiz. %	110.18%	101.90%	96.81%	106.16%	94.79%	100.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	442,249	440,612	425,329	418,967	423,662	425,771	428,443	0.52%
YoY %	0.37%	3.59%	1.52%	-1.11%	-0.50%	-0.62%	-	-
Horiz. %	103.22%	102.84%	99.27%	97.79%	98.88%	99.38%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	6,967	6,977	4,186	7,002	11,510	11,656	-	-
YoY %	-0.14%	66.67%	-40.22%	-39.17%	-1.25%	0.00%	-	-
Horiz. %	59.77%	59.86%	35.91%	60.07%	98.75%	100.00%	-	-
Div Payout %	52.03%	47.88%	19.69%	199.33%	137.32%	85.12%	-	-
YoY %	8.67%	143.17%	-90.12%	45.16%	61.33%	0.00%	-	-
Horiz. %	61.13%	56.25%	23.13%	234.18%	161.33%	100.00%	-	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	442,249	440,612	425,329	418,967	423,662	425,771	428,443	0.52%
YoY %	0.37%	3.59%	1.52%	-1.11%	-0.50%	-0.62%	-	-
Horiz. %	103.22%	102.84%	99.27%	97.79%	98.88%	99.38%	100.00%	-
NOSH	138,636	140,322	137,647	139,191	143,129	144,820	146,226	-0.88%
YoY %	-1.20%	1.94%	-1.11%	-2.75%	-1.17%	-0.96%	-	-
Horiz. %	94.81%	95.96%	94.13%	95.19%	97.88%	99.04%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	5.39%	5.96%	8.98%	1.58%	4.14%	5.74%	8.52%	-
YoY %	-9.56%	-33.63%	468.35%	-61.84%	-27.87%	-32.63%	-	-
Horiz. %	63.26%	69.95%	105.40%	18.54%	48.59%	67.37%	100.00%	-
ROE	3.03%	3.31%	5.00%	0.84%	1.98%	3.22%	4.82%	-
YoY %	-8.46%	-33.80%	495.24%	-57.58%	-38.51%	-33.20%	-	-
Horiz. %	62.86%	68.67%	103.73%	17.43%	41.08%	66.80%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	193.46	177.84	177.95	178.46	159.10	169.41	172.17	1.96%
YoY %	8.78%	-0.06%	-0.29%	12.17%	-6.09%	-1.60%	-	-
Horiz. %	112.37%	103.29%	103.36%	103.65%	92.41%	98.40%	100.00%	-
EPS	9.66	10.39	15.45	2.52	5.86	9.46	14.13	-6.13%
YoY %	-7.03%	-32.75%	513.10%	-57.00%	-38.05%	-33.05%	-	-
Horiz. %	68.37%	73.53%	109.34%	17.83%	41.47%	66.95%	100.00%	-
DPS	5.00	5.00	3.00	5.00	8.00	8.00	0.00	-
YoY %	0.00%	66.67%	-40.00%	-37.50%	0.00%	0.00%	-	-
Horiz. %	62.50%	62.50%	37.50%	62.50%	100.00%	100.00%	-	-
NAPS	3.19	3.14	3.09	3.01	2.96	2.94	2.93	1.42%
YoY %	1.59%	1.62%	2.66%	1.69%	0.68%	0.34%	-	-
Horiz. %	108.87%	107.17%	105.46%	102.73%	101.02%	100.34%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 139,191
RPS	172.35	160.37	157.40	159.63	146.33	157.66	161.78	1.05%
YoY %	7.47%	1.89%	-1.40%	9.09%	-7.19%	-2.55%	-	-
Horiz. %	106.53%	99.13%	97.29%	98.67%	90.45%	97.45%	100.00%	-
EPS	8.61	9.36	13.67	2.26	5.39	8.80	13.28	-6.96%
YoY %	-8.01%	-31.53%	504.87%	-58.07%	-38.75%	-33.73%	-	-
Horiz. %	64.83%	70.48%	102.94%	17.02%	40.59%	66.27%	100.00%	-
DPS	4.48	4.48	2.69	4.50	7.40	7.49	0.00	-
YoY %	0.00%	66.54%	-40.22%	-39.19%	-1.20%	0.00%	-	-
Horiz. %	59.81%	59.81%	35.91%	60.08%	98.80%	100.00%	-	-
NAPS	2.8419	2.8314	2.7332	2.6923	2.7225	2.736	2.7532	0.52%
YoY %	0.37%	3.59%	1.52%	-1.11%	-0.49%	-0.62%	-	-
Horiz. %	103.22%	102.84%	99.27%	97.79%	98.88%	99.38%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	1.27	1.33	1.25	0.85	1.37	1.43	1.38	-
P/RPS	0.66	0.75	0.70	0.48	0.86	0.84	0.80	-3.15%
YoY %	-12.00%	7.14%	45.83%	-44.19%	2.38%	5.00%	-	-
Horiz. %	82.50%	93.75%	87.50%	60.00%	107.50%	105.00%	100.00%	-
P/EPS	13.15	12.81	8.09	33.68	23.39	15.12	9.77	5.07%
YoY %	2.65%	58.34%	-75.98%	43.99%	54.70%	54.76%	-	-
Horiz. %	134.60%	131.12%	82.80%	344.73%	239.41%	154.76%	100.00%	-
EY	7.61	7.81	12.36	2.97	4.27	6.61	10.24	-4.82%
YoY %	-2.56%	-36.81%	316.16%	-30.44%	-35.40%	-35.45%	-	-
Horiz. %	74.32%	76.27%	120.70%	29.00%	41.70%	64.55%	100.00%	-
DY	3.94	3.76	2.40	5.88	5.84	5.59	0.00	-
YoY %	4.79%	56.67%	-59.18%	0.68%	4.47%	0.00%	-	-
Horiz. %	70.48%	67.26%	42.93%	105.19%	104.47%	100.00%	-	-
P/NAPS	0.40	0.42	0.40	0.28	0.46	0.49	0.47	-2.64%
YoY %	-4.76%	5.00%	42.86%	-39.13%	-6.12%	4.26%	-	-
Horiz. %	85.11%	89.36%	85.11%	59.57%	97.87%	104.26%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	24/05/12	25/05/11	24/05/10	26/05/09	26/05/08	24/05/07	23/05/06	-
Price	1.26	1.32	1.23	0.90	1.37	1.44	1.40	-
P/RPS	0.65	0.74	0.69	0.50	0.86	0.85	0.81	-3.59%
YoY %	-12.16%	7.25%	38.00%	-41.86%	1.18%	4.94%	-	-
Horiz. %	80.25%	91.36%	85.19%	61.73%	106.17%	104.94%	100.00%	-
P/EPS	13.04	12.71	7.96	35.66	23.39	15.23	9.91	4.67%
YoY %	2.60%	59.67%	-77.68%	52.46%	53.58%	53.68%	-	-
Horiz. %	131.58%	128.25%	80.32%	359.84%	236.02%	153.68%	100.00%	-
EY	7.67	7.87	12.56	2.80	4.27	6.57	10.09	-4.46%
YoY %	-2.54%	-37.34%	348.57%	-34.43%	-35.01%	-34.89%	-	-
Horiz. %	76.02%	78.00%	124.48%	27.75%	42.32%	65.11%	100.00%	-
DY	3.97	3.79	2.44	5.56	5.84	5.56	0.00	-
YoY %	4.75%	55.33%	-56.12%	-4.79%	5.04%	0.00%	-	-
Horiz. %	71.40%	68.17%	43.88%	100.00%	105.04%	100.00%	-	-
P/NAPS	0.39	0.42	0.40	0.30	0.46	0.49	0.48	-3.39%
YoY %	-7.14%	5.00%	33.33%	-34.78%	-6.12%	2.08%	-	-
Horiz. %	81.25%	87.50%	83.33%	62.50%	95.83%	102.08%	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