[KIMHIN] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -69.49%
YoY- -81.0%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 56,469 63,183 72,494 62,059 60,770 69,712 69,639 -13.03%
PBT 8,793 8,428 13,910 6,223 11,464 13,905 14,049 -26.81%
Tax -3,027 -3,154 -4,454 -3,876 -3,772 -4,438 -1,706 46.51%
NP 5,766 5,274 9,456 2,347 7,692 9,467 12,343 -39.76%
-
NP to SH 5,766 5,274 9,456 2,347 7,692 9,467 12,343 -39.76%
-
Tax Rate 34.43% 37.42% 32.02% 62.29% 32.90% 31.92% 12.14% -
Total Cost 50,703 57,909 63,038 59,712 53,078 60,245 57,296 -7.81%
-
Net Worth 410,652 405,421 400,524 398,689 395,845 378,453 370,434 7.10%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 410,652 405,421 400,524 398,689 395,845 378,453 370,434 7.10%
NOSH 150,422 150,714 150,573 150,448 149,941 145,558 144,701 2.61%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 10.21% 8.35% 13.04% 3.78% 12.66% 13.58% 17.72% -
ROE 1.40% 1.30% 2.36% 0.59% 1.94% 2.50% 3.33% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 37.54 41.92 48.15 41.25 40.53 47.89 48.13 -15.25%
EPS 3.79 3.50 6.28 1.56 5.13 6.51 8.53 -41.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.69 2.66 2.65 2.64 2.60 2.56 4.37%
Adjusted Per Share Value based on latest NOSH - 150,448
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 40.32 45.12 51.77 44.32 43.40 49.78 49.73 -13.03%
EPS 4.12 3.77 6.75 1.68 5.49 6.76 8.81 -39.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9325 2.8951 2.8601 2.847 2.8267 2.7025 2.6453 7.10%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.80 2.13 2.05 2.78 3.46 2.64 2.22 -
P/RPS 4.79 5.08 4.26 6.74 8.54 5.51 4.61 2.58%
P/EPS 46.96 60.87 32.64 178.21 67.45 40.59 26.03 48.14%
EY 2.13 1.64 3.06 0.56 1.48 2.46 3.84 -32.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.79 0.77 1.05 1.31 1.02 0.87 -16.80%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 23/02/05 24/11/04 18/08/04 26/05/04 18/02/04 11/11/03 -
Price 1.70 1.99 2.05 2.25 2.78 2.68 2.67 -
P/RPS 4.53 4.75 4.26 5.45 6.86 5.60 5.55 -12.65%
P/EPS 44.35 56.87 32.64 144.23 54.19 41.21 31.30 26.12%
EY 2.25 1.76 3.06 0.69 1.85 2.43 3.19 -20.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.74 0.77 0.85 1.05 1.03 1.04 -29.14%

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