[KIMHIN] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -89.31%
YoY- -86.56%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 64,624 66,261 60,057 54,585 58,150 75,950 63,075 1.62%
PBT 3,194 8,580 4,994 1,794 4,562 11,780 7,078 -41.08%
Tax -824 -2,079 -1,672 -890 2,934 -3,000 -2,807 -55.73%
NP 2,370 6,501 3,322 904 7,496 8,780 4,271 -32.40%
-
NP to SH 2,185 6,203 3,293 775 7,248 8,597 4,042 -33.56%
-
Tax Rate 25.80% 24.23% 33.48% 49.61% -64.31% 25.47% 39.66% -
Total Cost 62,254 59,760 56,735 53,681 50,654 67,170 58,804 3.86%
-
Net Worth 290,658 425,182 429,838 428,443 439,240 423,050 419,395 -21.63%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 290,658 425,182 429,838 428,443 439,240 423,050 419,395 -21.63%
NOSH 145,329 145,610 145,707 146,226 145,443 151,089 151,954 -2.92%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.67% 9.81% 5.53% 1.66% 12.89% 11.56% 6.77% -
ROE 0.75% 1.46% 0.77% 0.18% 1.65% 2.03% 0.96% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 44.47 45.51 41.22 37.33 39.98 50.27 41.51 4.68%
EPS 1.50 4.26 2.26 0.53 4.98 5.69 2.66 -31.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.92 2.95 2.93 3.02 2.80 2.76 -19.27%
Adjusted Per Share Value based on latest NOSH - 146,226
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 46.15 47.32 42.89 38.98 41.52 54.24 45.04 1.63%
EPS 1.56 4.43 2.35 0.55 5.18 6.14 2.89 -33.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0756 3.0362 3.0695 3.0595 3.1366 3.021 2.9949 -21.63%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.24 1.25 1.47 1.38 1.35 1.59 1.75 -
P/RPS 2.79 2.75 3.57 3.70 3.38 3.16 4.22 -24.05%
P/EPS 82.48 29.34 65.04 260.38 27.09 27.94 65.79 16.21%
EY 1.21 3.41 1.54 0.38 3.69 3.58 1.52 -14.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.43 0.50 0.47 0.45 0.57 0.63 -1.05%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 20/11/06 28/08/06 23/05/06 28/02/06 16/11/05 24/08/05 -
Price 1.41 1.27 1.26 1.40 1.46 1.42 1.65 -
P/RPS 3.17 2.79 3.06 3.75 3.65 2.82 3.98 -14.03%
P/EPS 93.78 29.81 55.75 264.15 29.30 24.96 62.03 31.62%
EY 1.07 3.35 1.79 0.38 3.41 4.01 1.61 -23.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.43 0.43 0.48 0.48 0.51 0.60 11.84%

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