[KIMHIN] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -6.88%
YoY- -25.04%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 253,644 260,658 239,088 225,876 258,506 260,430 245,658 2.14%
PBT 32,213 36,868 31,742 35,172 40,025 42,129 35,374 -6.03%
Tax -5,965 -11,865 -11,798 -12,108 -15,256 -16,136 -15,296 -46.53%
NP 26,248 25,002 19,944 23,064 24,769 25,993 20,078 19.50%
-
NP to SH 25,653 24,540 19,616 23,064 24,769 25,993 20,078 17.69%
-
Tax Rate 18.52% 32.18% 37.17% 34.43% 38.12% 38.30% 43.24% -
Total Cost 227,396 235,656 219,144 202,812 233,737 234,437 225,580 0.53%
-
Net Worth 438,152 424,497 419,041 410,652 429,668 400,437 398,253 6.55%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 438,152 424,497 419,041 410,652 429,668 400,437 398,253 6.55%
NOSH 150,052 151,606 151,826 150,422 150,760 150,540 150,284 -0.10%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.35% 9.59% 8.34% 10.21% 9.58% 9.98% 8.17% -
ROE 5.85% 5.78% 4.68% 5.62% 5.76% 6.49% 5.04% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 169.04 171.93 157.47 150.16 171.47 173.00 163.46 2.25%
EPS 17.09 16.19 12.92 15.16 16.43 17.27 13.36 17.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 2.80 2.76 2.73 2.85 2.66 2.65 6.66%
Adjusted Per Share Value based on latest NOSH - 150,422
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 181.13 186.14 170.73 161.30 184.60 185.97 175.42 2.15%
EPS 18.32 17.52 14.01 16.47 17.69 18.56 14.34 17.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1288 3.0313 2.9924 2.9325 3.0683 2.8595 2.8439 6.55%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.35 1.59 1.75 1.80 2.13 2.05 2.78 -
P/RPS 0.80 0.92 1.11 1.20 1.24 1.18 1.70 -39.41%
P/EPS 7.90 9.82 13.54 11.74 12.96 11.87 20.81 -47.47%
EY 12.66 10.18 7.38 8.52 7.71 8.42 4.81 90.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.57 0.63 0.66 0.75 0.77 1.05 -42.23%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 16/11/05 24/08/05 25/05/05 23/02/05 24/11/04 18/08/04 -
Price 1.46 1.42 1.65 1.70 1.99 2.05 2.25 -
P/RPS 0.86 0.83 1.05 1.13 1.16 1.18 1.38 -26.97%
P/EPS 8.54 8.77 12.77 11.09 12.11 11.87 16.84 -36.32%
EY 11.71 11.40 7.83 9.02 8.26 8.42 5.94 57.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.60 0.62 0.70 0.77 0.85 -29.72%

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