[KIMHIN] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -83.84%
YoY- 159.74%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 227,783 170,911 114,896 54,396 245,527 180,903 114,642 57.84%
PBT 10,700 10,652 8,682 3,365 18,562 15,368 6,788 35.33%
Tax -1,667 -3,099 -2,660 -1,470 -5,465 -4,641 -2,562 -24.85%
NP 9,033 7,553 6,022 1,895 13,097 10,727 4,226 65.70%
-
NP to SH 8,291 7,098 5,688 2,013 12,456 10,271 4,068 60.54%
-
Tax Rate 15.58% 29.09% 30.64% 43.68% 29.44% 30.20% 37.74% -
Total Cost 218,750 163,358 108,874 52,501 232,430 170,176 110,416 57.54%
-
Net Worth 420,193 419,820 430,209 425,771 424,721 424,806 428,592 -1.30%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 11,512 - 11,549 - 11,636 - - -
Div Payout % 138.85% - 203.05% - 93.42% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 420,193 419,820 430,209 425,771 424,721 424,806 428,592 -1.30%
NOSH 143,902 144,268 144,365 144,820 145,452 145,481 145,285 -0.63%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.97% 4.42% 5.24% 3.48% 5.33% 5.93% 3.69% -
ROE 1.97% 1.69% 1.32% 0.47% 2.93% 2.42% 0.95% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 158.29 118.47 79.59 37.56 168.80 124.35 78.91 58.85%
EPS 5.76 4.92 3.94 1.39 8.56 7.06 2.80 61.53%
DPS 8.00 0.00 8.00 0.00 8.00 0.00 0.00 -
NAPS 2.92 2.91 2.98 2.94 2.92 2.92 2.95 -0.67%
Adjusted Per Share Value based on latest NOSH - 144,820
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 162.66 122.05 82.05 38.84 175.33 129.18 81.87 57.84%
EPS 5.92 5.07 4.06 1.44 8.89 7.33 2.90 60.71%
DPS 8.22 0.00 8.25 0.00 8.31 0.00 0.00 -
NAPS 3.0006 2.9979 3.0721 3.0404 3.0329 3.0335 3.0606 -1.30%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.28 1.39 1.53 1.43 1.24 1.25 1.47 -
P/RPS 0.81 1.17 1.92 3.81 0.73 1.01 1.86 -42.45%
P/EPS 22.22 28.25 38.83 102.88 14.48 17.71 52.50 -43.54%
EY 4.50 3.54 2.58 0.97 6.91 5.65 1.90 77.40%
DY 6.25 0.00 5.23 0.00 6.45 0.00 0.00 -
P/NAPS 0.44 0.48 0.51 0.49 0.42 0.43 0.50 -8.14%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 21/11/07 23/08/07 24/05/07 27/02/07 20/11/06 28/08/06 -
Price 1.39 1.37 1.48 1.44 1.41 1.27 1.26 -
P/RPS 0.88 1.16 1.86 3.83 0.84 1.02 1.60 -32.79%
P/EPS 24.13 27.85 37.56 103.60 16.46 17.99 45.00 -33.92%
EY 4.15 3.59 2.66 0.97 6.07 5.56 2.22 51.57%
DY 5.76 0.00 5.41 0.00 5.67 0.00 0.00 -
P/NAPS 0.48 0.47 0.50 0.49 0.48 0.43 0.43 7.58%

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