[KIMHIN] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -35.36%
YoY- 159.74%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 227,783 227,881 229,792 217,584 245,527 241,204 229,284 -0.43%
PBT 10,700 14,202 17,364 13,460 18,562 20,490 13,576 -14.63%
Tax -1,667 -4,132 -5,320 -5,880 -5,465 -6,188 -5,124 -52.60%
NP 9,033 10,070 12,044 7,580 13,097 14,302 8,452 4.51%
-
NP to SH 8,291 9,464 11,376 8,052 12,456 13,694 8,136 1.26%
-
Tax Rate 15.58% 29.09% 30.64% 43.68% 29.44% 30.20% 37.74% -
Total Cost 218,750 217,810 217,748 210,004 232,430 226,901 220,832 -0.62%
-
Net Worth 420,193 419,820 430,209 425,771 424,721 424,806 428,592 -1.30%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 11,512 - 23,098 - 11,636 - - -
Div Payout % 138.85% - 203.05% - 93.42% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 420,193 419,820 430,209 425,771 424,721 424,806 428,592 -1.30%
NOSH 143,902 144,268 144,365 144,820 145,452 145,481 145,285 -0.63%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.97% 4.42% 5.24% 3.48% 5.33% 5.93% 3.69% -
ROE 1.97% 2.25% 2.64% 1.89% 2.93% 3.22% 1.90% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 158.29 157.96 159.17 150.24 168.80 165.80 157.82 0.19%
EPS 5.76 6.56 7.88 5.56 8.56 9.41 5.60 1.89%
DPS 8.00 0.00 16.00 0.00 8.00 0.00 0.00 -
NAPS 2.92 2.91 2.98 2.94 2.92 2.92 2.95 -0.67%
Adjusted Per Share Value based on latest NOSH - 144,820
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 162.66 162.73 164.09 155.38 175.33 172.24 163.73 -0.43%
EPS 5.92 6.76 8.12 5.75 8.89 9.78 5.81 1.25%
DPS 8.22 0.00 16.49 0.00 8.31 0.00 0.00 -
NAPS 3.0006 2.9979 3.0721 3.0404 3.0329 3.0335 3.0606 -1.30%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.28 1.39 1.53 1.43 1.24 1.25 1.47 -
P/RPS 0.81 0.88 0.96 0.95 0.73 0.75 0.93 -8.77%
P/EPS 22.22 21.19 19.42 25.72 14.48 13.28 26.25 -10.48%
EY 4.50 4.72 5.15 3.89 6.91 7.53 3.81 11.70%
DY 6.25 0.00 10.46 0.00 6.45 0.00 0.00 -
P/NAPS 0.44 0.48 0.51 0.49 0.42 0.43 0.50 -8.14%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 21/11/07 23/08/07 24/05/07 27/02/07 20/11/06 28/08/06 -
Price 1.39 1.37 1.48 1.44 1.41 1.27 1.26 -
P/RPS 0.88 0.87 0.93 0.96 0.84 0.77 0.80 6.54%
P/EPS 24.13 20.88 18.78 25.90 16.46 13.49 22.50 4.75%
EY 4.15 4.79 5.32 3.86 6.07 7.41 4.44 -4.39%
DY 5.76 0.00 10.81 0.00 5.67 0.00 0.00 -
P/NAPS 0.48 0.47 0.50 0.49 0.48 0.43 0.43 7.58%

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