[KIMHIN] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 4.54%
YoY- 3.57%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 241,204 229,284 218,340 253,644 260,658 239,088 225,876 4.47%
PBT 20,490 13,576 7,176 32,213 36,868 31,742 35,172 -30.22%
Tax -6,188 -5,124 -3,560 -5,965 -11,865 -11,798 -12,108 -36.05%
NP 14,302 8,452 3,616 26,248 25,002 19,944 23,064 -27.26%
-
NP to SH 13,694 8,136 3,100 25,653 24,540 19,616 23,064 -29.33%
-
Tax Rate 30.20% 37.74% 49.61% 18.52% 32.18% 37.17% 34.43% -
Total Cost 226,901 220,832 214,724 227,396 235,656 219,144 202,812 7.76%
-
Net Worth 424,806 428,592 428,443 438,152 424,497 419,041 410,652 2.28%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 424,806 428,592 428,443 438,152 424,497 419,041 410,652 2.28%
NOSH 145,481 145,285 146,226 150,052 151,606 151,826 150,422 -2.20%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.93% 3.69% 1.66% 10.35% 9.59% 8.34% 10.21% -
ROE 3.22% 1.90% 0.72% 5.85% 5.78% 4.68% 5.62% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 165.80 157.82 149.32 169.04 171.93 157.47 150.16 6.82%
EPS 9.41 5.60 2.12 17.09 16.19 12.92 15.16 -27.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 2.95 2.93 2.92 2.80 2.76 2.73 4.58%
Adjusted Per Share Value based on latest NOSH - 145,443
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 155.00 147.34 140.31 162.99 167.50 153.64 145.15 4.47%
EPS 8.80 5.23 1.99 16.48 15.77 12.61 14.82 -29.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7298 2.7542 2.7532 2.8156 2.7279 2.6928 2.6389 2.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.25 1.47 1.38 1.35 1.59 1.75 1.80 -
P/RPS 0.75 0.93 0.92 0.80 0.92 1.11 1.20 -26.87%
P/EPS 13.28 26.25 65.09 7.90 9.82 13.54 11.74 8.55%
EY 7.53 3.81 1.54 12.66 10.18 7.38 8.52 -7.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.47 0.46 0.57 0.63 0.66 -24.82%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 28/08/06 23/05/06 28/02/06 16/11/05 24/08/05 25/05/05 -
Price 1.27 1.26 1.40 1.46 1.42 1.65 1.70 -
P/RPS 0.77 0.80 0.94 0.86 0.83 1.05 1.13 -22.54%
P/EPS 13.49 22.50 66.04 8.54 8.77 12.77 11.09 13.93%
EY 7.41 4.44 1.51 11.71 11.40 7.83 9.02 -12.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.48 0.50 0.51 0.60 0.62 -21.63%

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