[KIMHIN] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 68.32%
YoY- -44.19%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 229,792 217,584 245,527 241,204 229,284 218,340 253,644 -6.38%
PBT 17,364 13,460 18,562 20,490 13,576 7,176 32,213 -33.84%
Tax -5,320 -5,880 -5,465 -6,188 -5,124 -3,560 -5,965 -7.36%
NP 12,044 7,580 13,097 14,302 8,452 3,616 26,248 -40.59%
-
NP to SH 11,376 8,052 12,456 13,694 8,136 3,100 25,653 -41.93%
-
Tax Rate 30.64% 43.68% 29.44% 30.20% 37.74% 49.61% 18.52% -
Total Cost 217,748 210,004 232,430 226,901 220,832 214,724 227,396 -2.85%
-
Net Worth 430,209 425,771 424,721 424,806 428,592 428,443 438,152 -1.21%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 23,098 - 11,636 - - - - -
Div Payout % 203.05% - 93.42% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 430,209 425,771 424,721 424,806 428,592 428,443 438,152 -1.21%
NOSH 144,365 144,820 145,452 145,481 145,285 146,226 150,052 -2.54%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.24% 3.48% 5.33% 5.93% 3.69% 1.66% 10.35% -
ROE 2.64% 1.89% 2.93% 3.22% 1.90% 0.72% 5.85% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 159.17 150.24 168.80 165.80 157.82 149.32 169.04 -3.94%
EPS 7.88 5.56 8.56 9.41 5.60 2.12 17.09 -40.40%
DPS 16.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.94 2.92 2.92 2.95 2.93 2.92 1.36%
Adjusted Per Share Value based on latest NOSH - 145,610
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 164.09 155.38 175.33 172.24 163.73 155.92 181.13 -6.39%
EPS 8.12 5.75 8.89 9.78 5.81 2.21 18.32 -41.95%
DPS 16.49 0.00 8.31 0.00 0.00 0.00 0.00 -
NAPS 3.0721 3.0404 3.0329 3.0335 3.0606 3.0595 3.1288 -1.21%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.53 1.43 1.24 1.25 1.47 1.38 1.35 -
P/RPS 0.96 0.95 0.73 0.75 0.93 0.92 0.80 12.96%
P/EPS 19.42 25.72 14.48 13.28 26.25 65.09 7.90 82.44%
EY 5.15 3.89 6.91 7.53 3.81 1.54 12.66 -45.18%
DY 10.46 0.00 6.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.42 0.43 0.50 0.47 0.46 7.14%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 24/05/07 27/02/07 20/11/06 28/08/06 23/05/06 28/02/06 -
Price 1.48 1.44 1.41 1.27 1.26 1.40 1.46 -
P/RPS 0.93 0.96 0.84 0.77 0.80 0.94 0.86 5.37%
P/EPS 18.78 25.90 16.46 13.49 22.50 66.04 8.54 69.35%
EY 5.32 3.86 6.07 7.41 4.44 1.51 11.71 -40.98%
DY 10.81 0.00 5.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.48 0.43 0.43 0.48 0.50 0.00%

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
Post a Comment