[KIMHIN] QoQ 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- -15.69%
YoY- 37.43%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 66,261 60,057 54,585 58,150 75,950 63,075 56,469 11.23%
PBT 8,580 4,994 1,794 4,562 11,780 7,078 8,793 -1.62%
Tax -2,079 -1,672 -890 2,934 -3,000 -2,807 -3,027 -22.13%
NP 6,501 3,322 904 7,496 8,780 4,271 5,766 8.31%
-
NP to SH 6,203 3,293 775 7,248 8,597 4,042 5,766 4.98%
-
Tax Rate 24.23% 33.48% 49.61% -64.31% 25.47% 39.66% 34.43% -
Total Cost 59,760 56,735 53,681 50,654 67,170 58,804 50,703 11.56%
-
Net Worth 425,182 429,838 428,443 439,240 423,050 419,395 410,652 2.34%
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 425,182 429,838 428,443 439,240 423,050 419,395 410,652 2.34%
NOSH 145,610 145,707 146,226 145,443 151,089 151,954 150,422 -2.14%
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 9.81% 5.53% 1.66% 12.89% 11.56% 6.77% 10.21% -
ROE 1.46% 0.77% 0.18% 1.65% 2.03% 0.96% 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 45.51 41.22 37.33 39.98 50.27 41.51 37.54 13.68%
EPS 4.26 2.26 0.53 4.98 5.69 2.66 3.79 8.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 2.95 2.93 3.02 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 47.32 42.89 38.98 41.52 54.24 45.04 40.32 11.25%
EPS 4.43 2.35 0.55 5.18 6.14 2.89 4.12 4.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0362 3.0695 3.0595 3.1366 3.021 2.9949 2.9325 2.34%
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 2.75 3.57 3.70 3.38 3.16 4.22 4.79 -30.89%
P/EPS 29.34 65.04 260.38 27.09 27.94 65.79 46.96 -26.89%
EY 3.41 1.54 0.38 3.69 3.58 1.52 2.13 36.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.47 0.45 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 2.79 3.06 3.75 3.65 2.82 3.98 4.53 -27.58%
P/EPS 29.81 55.75 264.15 29.30 24.96 62.03 44.35 -23.24%
EY 3.35 1.79 0.38 3.41 4.01 1.61 2.25 30.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.48 0.48 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