[KIMHIN] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 29.46%
YoY- -42.94%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 239,088 225,876 258,506 260,430 245,658 243,080 257,675 -4.87%
PBT 31,742 35,172 40,025 42,129 35,374 45,856 51,314 -27.42%
Tax -11,798 -12,108 -15,256 -16,136 -15,296 -15,088 -7,680 33.17%
NP 19,944 23,064 24,769 25,993 20,078 30,768 43,634 -40.69%
-
NP to SH 19,616 23,064 24,769 25,993 20,078 30,768 43,634 -41.34%
-
Tax Rate 37.17% 34.43% 38.12% 38.30% 43.24% 32.90% 14.97% -
Total Cost 219,144 202,812 233,737 234,437 225,580 212,312 214,041 1.58%
-
Net Worth 419,041 410,652 429,668 400,437 398,253 395,845 378,121 7.09%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - 7,271 -
Div Payout % - - - - - - 16.66% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 419,041 410,652 429,668 400,437 398,253 395,845 378,121 7.09%
NOSH 151,826 150,422 150,760 150,540 150,284 149,941 145,431 2.91%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.34% 10.21% 9.58% 9.98% 8.17% 12.66% 16.93% -
ROE 4.68% 5.62% 5.76% 6.49% 5.04% 7.77% 11.54% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 157.47 150.16 171.47 173.00 163.46 162.12 177.18 -7.56%
EPS 12.92 15.16 16.43 17.27 13.36 20.52 30.00 -43.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.76 2.73 2.85 2.66 2.65 2.64 2.60 4.06%
Adjusted Per Share Value based on latest NOSH - 150,573
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 153.64 145.15 166.12 167.35 157.86 156.21 165.58 -4.87%
EPS 12.61 14.82 15.92 16.70 12.90 19.77 28.04 -41.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.67 -
NAPS 2.6928 2.6389 2.7611 2.5732 2.5592 2.5437 2.4298 7.09%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.75 1.80 2.13 2.05 2.78 3.46 2.64 -
P/RPS 1.11 1.20 1.24 1.18 1.70 2.13 1.49 -17.83%
P/EPS 13.54 11.74 12.96 11.87 20.81 16.86 8.80 33.31%
EY 7.38 8.52 7.71 8.42 4.81 5.93 11.36 -25.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.89 -
P/NAPS 0.63 0.66 0.75 0.77 1.05 1.31 1.02 -27.49%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 25/05/05 23/02/05 24/11/04 18/08/04 26/05/04 18/02/04 -
Price 1.65 1.70 1.99 2.05 2.25 2.78 2.68 -
P/RPS 1.05 1.13 1.16 1.18 1.38 1.71 1.51 -21.52%
P/EPS 12.77 11.09 12.11 11.87 16.84 13.55 8.93 26.95%
EY 7.83 9.02 8.26 8.42 5.94 7.38 11.20 -21.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.87 -
P/NAPS 0.60 0.62 0.70 0.77 0.85 1.05 1.03 -30.27%

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