[KIMHIN] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 27.05%
YoY- -43.23%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 195,494 119,544 56,469 258,506 195,323 122,829 60,770 117.76%
PBT 27,651 15,871 8,793 40,025 31,597 17,687 11,464 79.75%
Tax -8,899 -5,899 -3,027 -15,256 -12,102 -7,648 -3,772 77.12%
NP 18,752 9,972 5,766 24,769 19,495 10,039 7,692 81.03%
-
NP to SH 18,405 9,808 5,766 24,769 19,495 10,039 7,692 78.79%
-
Tax Rate 32.18% 37.17% 34.43% 38.12% 38.30% 43.24% 32.90% -
Total Cost 176,742 109,572 50,703 233,737 175,828 112,790 53,078 122.82%
-
Net Worth 424,497 419,041 410,652 429,668 400,437 398,253 395,845 4.76%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 424,497 419,041 410,652 429,668 400,437 398,253 395,845 4.76%
NOSH 151,606 151,826 150,422 150,760 150,540 150,284 149,941 0.73%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.59% 8.34% 10.21% 9.58% 9.98% 8.17% 12.66% -
ROE 4.34% 2.34% 1.40% 5.76% 4.87% 2.52% 1.94% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 128.95 78.74 37.54 171.47 129.75 81.73 40.53 116.16%
EPS 12.14 6.46 3.79 16.43 12.95 6.68 5.13 77.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.76 2.73 2.85 2.66 2.65 2.64 3.99%
Adjusted Per Share Value based on latest NOSH - 150,714
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 125.63 76.82 36.29 166.12 125.52 78.93 39.05 117.77%
EPS 11.83 6.30 3.71 15.92 12.53 6.45 4.94 78.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7279 2.6928 2.6389 2.7611 2.5732 2.5592 2.5437 4.76%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.59 1.75 1.80 2.13 2.05 2.78 3.46 -
P/RPS 1.23 2.22 4.79 1.24 1.58 3.40 8.54 -72.49%
P/EPS 13.10 27.09 46.96 12.96 15.83 41.62 67.45 -66.42%
EY 7.64 3.69 2.13 7.71 6.32 2.40 1.48 198.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.66 0.75 0.77 1.05 1.31 -42.55%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 24/08/05 25/05/05 23/02/05 24/11/04 18/08/04 26/05/04 -
Price 1.42 1.65 1.70 1.99 2.05 2.25 2.78 -
P/RPS 1.10 2.10 4.53 1.16 1.58 2.75 6.86 -70.45%
P/EPS 11.70 25.54 44.35 12.11 15.83 33.68 54.19 -63.97%
EY 8.55 3.92 2.25 8.26 6.32 2.97 1.85 177.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 0.62 0.70 0.77 0.85 1.05 -38.18%

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