[KIMHIN] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 87.65%
YoY- -5.59%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 114,642 54,585 253,644 195,494 119,544 56,469 258,506 -41.93%
PBT 6,788 1,794 32,213 27,651 15,871 8,793 40,025 -69.46%
Tax -2,562 -890 -5,965 -8,899 -5,899 -3,027 -15,256 -69.66%
NP 4,226 904 26,248 18,752 9,972 5,766 24,769 -69.33%
-
NP to SH 4,068 775 25,653 18,405 9,808 5,766 24,769 -70.10%
-
Tax Rate 37.74% 49.61% 18.52% 32.18% 37.17% 34.43% 38.12% -
Total Cost 110,416 53,681 227,396 176,742 109,572 50,703 233,737 -39.42%
-
Net Worth 428,592 428,443 438,152 424,497 419,041 410,652 429,668 -0.16%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 428,592 428,443 438,152 424,497 419,041 410,652 429,668 -0.16%
NOSH 145,285 146,226 150,052 151,606 151,826 150,422 150,760 -2.44%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.69% 1.66% 10.35% 9.59% 8.34% 10.21% 9.58% -
ROE 0.95% 0.18% 5.85% 4.34% 2.34% 1.40% 5.76% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 78.91 37.33 169.04 128.95 78.74 37.54 171.47 -40.47%
EPS 2.80 0.53 17.09 12.14 6.46 3.79 16.43 -69.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.93 2.92 2.80 2.76 2.73 2.85 2.33%
Adjusted Per Share Value based on latest NOSH - 151,089
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 81.87 38.98 181.13 139.60 85.37 40.32 184.60 -41.93%
EPS 2.90 0.55 18.32 13.14 7.00 4.12 17.69 -70.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0606 3.0595 3.1288 3.0313 2.9924 2.9325 3.0683 -0.16%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.47 1.38 1.35 1.59 1.75 1.80 2.13 -
P/RPS 1.86 3.70 0.80 1.23 2.22 4.79 1.24 31.13%
P/EPS 52.50 260.38 7.90 13.10 27.09 46.96 12.96 154.77%
EY 1.90 0.38 12.66 7.64 3.69 2.13 7.71 -60.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.46 0.57 0.63 0.66 0.75 -23.74%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 23/05/06 28/02/06 16/11/05 24/08/05 25/05/05 23/02/05 -
Price 1.26 1.40 1.46 1.42 1.65 1.70 1.99 -
P/RPS 1.60 3.75 0.86 1.10 2.10 4.53 1.16 23.98%
P/EPS 45.00 264.15 8.54 11.70 25.54 44.35 12.11 140.48%
EY 2.22 0.38 11.71 8.55 3.92 2.25 8.26 -58.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.50 0.51 0.60 0.62 0.70 -27.80%

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