[KIMHIN] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 9.33%
YoY- -25.04%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 58,150 75,950 63,075 56,469 63,183 72,494 62,059 -4.23%
PBT 4,562 11,780 7,078 8,793 8,428 13,910 6,223 -18.65%
Tax 2,934 -3,000 -2,807 -3,027 -3,154 -4,454 -3,876 -
NP 7,496 8,780 4,271 5,766 5,274 9,456 2,347 116.41%
-
NP to SH 7,248 8,597 4,042 5,766 5,274 9,456 2,347 111.63%
-
Tax Rate -64.31% 25.47% 39.66% 34.43% 37.42% 32.02% 62.29% -
Total Cost 50,654 67,170 58,804 50,703 57,909 63,038 59,712 -10.36%
-
Net Worth 439,240 423,050 419,395 410,652 405,421 400,524 398,689 6.65%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 439,240 423,050 419,395 410,652 405,421 400,524 398,689 6.65%
NOSH 145,443 151,089 151,954 150,422 150,714 150,573 150,448 -2.22%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 12.89% 11.56% 6.77% 10.21% 8.35% 13.04% 3.78% -
ROE 1.65% 2.03% 0.96% 1.40% 1.30% 2.36% 0.59% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 39.98 50.27 41.51 37.54 41.92 48.15 41.25 -2.05%
EPS 4.98 5.69 2.66 3.79 3.50 6.28 1.56 116.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 2.80 2.76 2.73 2.69 2.66 2.65 9.07%
Adjusted Per Share Value based on latest NOSH - 150,422
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 41.52 54.24 45.04 40.32 45.12 51.77 44.32 -4.24%
EPS 5.18 6.14 2.89 4.12 3.77 6.75 1.68 111.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1366 3.021 2.9949 2.9325 2.8951 2.8601 2.847 6.65%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.35 1.59 1.75 1.80 2.13 2.05 2.78 -
P/RPS 3.38 3.16 4.22 4.79 5.08 4.26 6.74 -36.79%
P/EPS 27.09 27.94 65.79 46.96 60.87 32.64 178.21 -71.41%
EY 3.69 3.58 1.52 2.13 1.64 3.06 0.56 250.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.57 0.63 0.66 0.79 0.77 1.05 -43.06%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 16/11/05 24/08/05 25/05/05 23/02/05 24/11/04 18/08/04 -
Price 1.46 1.42 1.65 1.70 1.99 2.05 2.25 -
P/RPS 3.65 2.82 3.98 4.53 4.75 4.26 5.45 -23.39%
P/EPS 29.30 24.96 62.03 44.35 56.87 32.64 144.23 -65.34%
EY 3.41 4.01 1.61 2.25 1.76 3.06 0.69 189.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.60 0.62 0.74 0.77 0.85 -31.60%

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