[KIMHIN] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 152.48%
YoY- -44.19%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 114,896 54,396 245,527 180,903 114,642 54,585 253,644 -41.10%
PBT 8,682 3,365 18,562 15,368 6,788 1,794 32,213 -58.37%
Tax -2,660 -1,470 -5,465 -4,641 -2,562 -890 -5,965 -41.71%
NP 6,022 1,895 13,097 10,727 4,226 904 26,248 -62.62%
-
NP to SH 5,688 2,013 12,456 10,271 4,068 775 25,653 -63.46%
-
Tax Rate 30.64% 43.68% 29.44% 30.20% 37.74% 49.61% 18.52% -
Total Cost 108,874 52,501 232,430 170,176 110,416 53,681 227,396 -38.88%
-
Net Worth 430,209 425,771 424,721 424,806 428,592 428,443 438,152 -1.21%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 11,549 - 11,636 - - - - -
Div Payout % 203.05% - 93.42% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 430,209 425,771 424,721 424,806 428,592 428,443 438,152 -1.21%
NOSH 144,365 144,820 145,452 145,481 145,285 146,226 150,052 -2.54%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.24% 3.48% 5.33% 5.93% 3.69% 1.66% 10.35% -
ROE 1.32% 0.47% 2.93% 2.42% 0.95% 0.18% 5.85% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 79.59 37.56 168.80 124.35 78.91 37.33 169.04 -39.56%
EPS 3.94 1.39 8.56 7.06 2.80 0.53 17.09 -62.50%
DPS 8.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.94 2.92 2.92 2.95 2.93 2.92 1.36%
Adjusted Per Share Value based on latest NOSH - 145,610
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 82.05 38.84 175.33 129.18 81.87 38.98 181.13 -41.10%
EPS 4.06 1.44 8.89 7.33 2.90 0.55 18.32 -63.47%
DPS 8.25 0.00 8.31 0.00 0.00 0.00 0.00 -
NAPS 3.0721 3.0404 3.0329 3.0335 3.0606 3.0595 3.1288 -1.21%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.53 1.43 1.24 1.25 1.47 1.38 1.35 -
P/RPS 1.92 3.81 0.73 1.01 1.86 3.70 0.80 79.54%
P/EPS 38.83 102.88 14.48 17.71 52.50 260.38 7.90 189.93%
EY 2.58 0.97 6.91 5.65 1.90 0.38 12.66 -65.47%
DY 5.23 0.00 6.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.42 0.43 0.50 0.47 0.46 7.14%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 24/05/07 27/02/07 20/11/06 28/08/06 23/05/06 28/02/06 -
Price 1.48 1.44 1.41 1.27 1.26 1.40 1.46 -
P/RPS 1.86 3.83 0.84 1.02 1.60 3.75 0.86 67.47%
P/EPS 37.56 103.60 16.46 17.99 45.00 264.15 8.54 169.16%
EY 2.66 0.97 6.07 5.56 2.22 0.38 11.71 -62.87%
DY 5.41 0.00 5.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.48 0.43 0.43 0.48 0.50 0.00%

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