[KIMHIN] QoQ 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- -44.23%
YoY- -44.29%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 75,950 63,075 56,469 63,183 72,494 62,059 60,770 16.01%
PBT 11,780 7,078 8,793 8,428 13,910 6,223 11,464 1.82%
Tax -3,000 -2,807 -3,027 -3,154 -4,454 -3,876 -3,772 -14.14%
NP 8,780 4,271 5,766 5,274 9,456 2,347 7,692 9.21%
-
NP to SH 8,597 4,042 5,766 5,274 9,456 2,347 7,692 7.69%
-
Tax Rate 25.47% 39.66% 34.43% 37.42% 32.02% 62.29% 32.90% -
Total Cost 67,170 58,804 50,703 57,909 63,038 59,712 53,078 16.98%
-
Net Worth 423,050 419,395 410,652 405,421 400,524 398,689 395,845 4.52%
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 423,050 419,395 410,652 405,421 400,524 398,689 395,845 4.52%
NOSH 151,089 151,954 150,422 150,714 150,573 150,448 149,941 0.50%
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 11.56% 6.77% 10.21% 8.35% 13.04% 3.78% 12.66% -
ROE 2.03% 0.96% 1.40% 1.30% 2.36% 0.59% 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 50.27 41.51 37.54 41.92 48.15 41.25 40.53 15.42%
EPS 5.69 2.66 3.79 3.50 6.28 1.56 5.13 7.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.76 2.73 2.69 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 54.24 45.04 40.32 45.12 51.77 44.32 43.40 16.00%
EPS 6.14 2.89 4.12 3.77 6.75 1.68 5.49 7.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.021 2.9949 2.9325 2.8951 2.8601 2.847 2.8267 4.52%
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 3.16 4.22 4.79 5.08 4.26 6.74 8.54 -48.42%
P/EPS 27.94 65.79 46.96 60.87 32.64 178.21 67.45 -44.40%
EY 3.58 1.52 2.13 1.64 3.06 0.56 1.48 80.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.66 0.79 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 2.82 3.98 4.53 4.75 4.26 5.45 6.86 -44.68%
P/EPS 24.96 62.03 44.35 56.87 32.64 144.23 54.19 -40.33%
EY 4.01 1.61 2.25 1.76 3.06 0.69 1.85 67.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 0.62 0.74 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