[KIMHIN] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 39.38%
YoY- 3.57%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 180,903 114,642 54,585 253,644 195,494 119,544 56,469 117.16%
PBT 15,368 6,788 1,794 32,213 27,651 15,871 8,793 45.04%
Tax -4,641 -2,562 -890 -5,965 -8,899 -5,899 -3,027 32.92%
NP 10,727 4,226 904 26,248 18,752 9,972 5,766 51.20%
-
NP to SH 10,271 4,068 775 25,653 18,405 9,808 5,766 46.89%
-
Tax Rate 30.20% 37.74% 49.61% 18.52% 32.18% 37.17% 34.43% -
Total Cost 170,176 110,416 53,681 227,396 176,742 109,572 50,703 124.00%
-
Net Worth 424,806 428,592 428,443 438,152 424,497 419,041 410,652 2.28%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 424,806 428,592 428,443 438,152 424,497 419,041 410,652 2.28%
NOSH 145,481 145,285 146,226 150,052 151,606 151,826 150,422 -2.20%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.93% 3.69% 1.66% 10.35% 9.59% 8.34% 10.21% -
ROE 2.42% 0.95% 0.18% 5.85% 4.34% 2.34% 1.40% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 124.35 78.91 37.33 169.04 128.95 78.74 37.54 122.05%
EPS 7.06 2.80 0.53 17.09 12.14 6.46 3.79 51.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 2.95 2.93 2.92 2.80 2.76 2.73 4.58%
Adjusted Per Share Value based on latest NOSH - 145,443
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 129.18 81.87 38.98 181.13 139.60 85.37 40.32 117.17%
EPS 7.33 2.90 0.55 18.32 13.14 7.00 4.12 46.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0335 3.0606 3.0595 3.1288 3.0313 2.9924 2.9325 2.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.25 1.47 1.38 1.35 1.59 1.75 1.80 -
P/RPS 1.01 1.86 3.70 0.80 1.23 2.22 4.79 -64.54%
P/EPS 17.71 52.50 260.38 7.90 13.10 27.09 46.96 -47.77%
EY 5.65 1.90 0.38 12.66 7.64 3.69 2.13 91.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.47 0.46 0.57 0.63 0.66 -24.82%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 28/08/06 23/05/06 28/02/06 16/11/05 24/08/05 25/05/05 -
Price 1.27 1.26 1.40 1.46 1.42 1.65 1.70 -
P/RPS 1.02 1.60 3.75 0.86 1.10 2.10 4.53 -62.95%
P/EPS 17.99 45.00 264.15 8.54 11.70 25.54 44.35 -45.17%
EY 5.56 2.22 0.38 11.71 8.55 3.92 2.25 82.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.48 0.50 0.51 0.60 0.62 -21.63%

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