[KIMHIN] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 70.1%
YoY- -2.3%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 54,585 253,644 195,494 119,544 56,469 258,506 195,323 -57.28%
PBT 1,794 32,213 27,651 15,871 8,793 40,025 31,597 -85.25%
Tax -890 -5,965 -8,899 -5,899 -3,027 -15,256 -12,102 -82.47%
NP 904 26,248 18,752 9,972 5,766 24,769 19,495 -87.11%
-
NP to SH 775 25,653 18,405 9,808 5,766 24,769 19,495 -88.37%
-
Tax Rate 49.61% 18.52% 32.18% 37.17% 34.43% 38.12% 38.30% -
Total Cost 53,681 227,396 176,742 109,572 50,703 233,737 175,828 -54.69%
-
Net Worth 428,443 438,152 424,497 419,041 410,652 429,668 400,437 4.61%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 428,443 438,152 424,497 419,041 410,652 429,668 400,437 4.61%
NOSH 146,226 150,052 151,606 151,826 150,422 150,760 150,540 -1.92%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.66% 10.35% 9.59% 8.34% 10.21% 9.58% 9.98% -
ROE 0.18% 5.85% 4.34% 2.34% 1.40% 5.76% 4.87% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 37.33 169.04 128.95 78.74 37.54 171.47 129.75 -56.45%
EPS 0.53 17.09 12.14 6.46 3.79 16.43 12.95 -88.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.93 2.92 2.80 2.76 2.73 2.85 2.66 6.66%
Adjusted Per Share Value based on latest NOSH - 151,954
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 38.98 181.13 139.60 85.37 40.32 184.60 139.48 -57.28%
EPS 0.55 18.32 13.14 7.00 4.12 17.69 13.92 -88.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0595 3.1288 3.0313 2.9924 2.9325 3.0683 2.8595 4.61%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.38 1.35 1.59 1.75 1.80 2.13 2.05 -
P/RPS 3.70 0.80 1.23 2.22 4.79 1.24 1.58 76.43%
P/EPS 260.38 7.90 13.10 27.09 46.96 12.96 15.83 547.87%
EY 0.38 12.66 7.64 3.69 2.13 7.71 6.32 -84.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.57 0.63 0.66 0.75 0.77 -28.06%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 28/02/06 16/11/05 24/08/05 25/05/05 23/02/05 24/11/04 -
Price 1.40 1.46 1.42 1.65 1.70 1.99 2.05 -
P/RPS 3.75 0.86 1.10 2.10 4.53 1.16 1.58 78.02%
P/EPS 264.15 8.54 11.70 25.54 44.35 12.11 15.83 554.12%
EY 0.38 11.71 8.55 3.92 2.25 8.26 6.32 -84.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.51 0.60 0.62 0.70 0.77 -27.04%

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