[KIMHIN] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -7.87%
YoY- 159.74%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 56,872 56,015 60,500 54,396 64,624 66,261 60,057 -3.55%
PBT 48 1,970 5,317 3,365 3,194 8,580 4,994 -95.44%
Tax 1,432 -439 -1,190 -1,470 -824 -2,079 -1,672 -
NP 1,480 1,531 4,127 1,895 2,370 6,501 3,322 -41.58%
-
NP to SH 1,193 1,410 3,675 2,013 2,185 6,203 3,293 -49.08%
-
Tax Rate -2,983.33% 22.28% 22.38% 43.68% 25.80% 24.23% 33.48% -
Total Cost 55,392 54,484 56,373 52,501 62,254 59,760 56,735 -1.58%
-
Net Worth 287,070 418,683 431,161 425,771 290,658 425,182 429,838 -23.53%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 11,574 - - - - -
Div Payout % - - 314.96% - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 287,070 418,683 431,161 425,771 290,658 425,182 429,838 -23.53%
NOSH 143,535 143,877 144,685 144,820 145,329 145,610 145,707 -0.99%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.60% 2.73% 6.82% 3.48% 3.67% 9.81% 5.53% -
ROE 0.42% 0.34% 0.85% 0.47% 0.75% 1.46% 0.77% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 39.62 38.93 41.81 37.56 44.47 45.51 41.22 -2.59%
EPS 0.83 0.98 2.54 1.39 1.50 4.26 2.26 -48.62%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.91 2.98 2.94 2.00 2.92 2.95 -22.77%
Adjusted Per Share Value based on latest NOSH - 144,820
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 40.61 40.00 43.20 38.84 46.15 47.32 42.89 -3.56%
EPS 0.85 1.01 2.62 1.44 1.56 4.43 2.35 -49.14%
DPS 0.00 0.00 8.27 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.9898 3.0789 3.0404 2.0756 3.0362 3.0695 -23.53%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.28 1.39 1.53 1.43 1.24 1.25 1.47 -
P/RPS 3.23 3.57 3.66 3.81 2.79 2.75 3.57 -6.43%
P/EPS 154.00 141.84 60.24 102.88 82.48 29.34 65.04 77.36%
EY 0.65 0.71 1.66 0.97 1.21 3.41 1.54 -43.64%
DY 0.00 0.00 5.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.48 0.51 0.49 0.62 0.43 0.50 17.83%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 21/11/07 23/08/07 24/05/07 27/02/07 20/11/06 28/08/06 -
Price 1.39 1.37 1.48 1.44 1.41 1.27 1.26 -
P/RPS 3.51 3.52 3.54 3.83 3.17 2.79 3.06 9.55%
P/EPS 167.24 139.80 58.27 103.60 93.78 29.81 55.75 107.58%
EY 0.60 0.72 1.72 0.97 1.07 3.35 1.79 -51.64%
DY 0.00 0.00 5.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.47 0.50 0.49 0.71 0.43 0.43 38.26%

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