[KIMHIN] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -23.9%
YoY- 0.67%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 254,205 258,506 265,035 262,180 265,021 257,675 237,387 4.66%
PBT 37,354 40,025 45,502 45,641 53,184 51,314 39,599 -3.81%
Tax -14,511 -15,256 -16,540 -13,792 -11,330 -7,680 -3,057 182.17%
NP 22,843 24,769 28,962 31,849 41,854 43,634 36,542 -26.86%
-
NP to SH 22,843 24,769 28,962 31,849 41,854 43,634 36,542 -26.86%
-
Tax Rate 38.85% 38.12% 36.35% 30.22% 21.30% 14.97% 7.72% -
Total Cost 231,362 233,737 236,073 230,331 223,167 214,041 200,845 9.87%
-
Net Worth 410,652 405,421 400,524 398,689 395,845 378,453 370,434 7.10%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 410,652 405,421 400,524 398,689 395,845 378,453 370,434 7.10%
NOSH 150,422 150,714 150,573 150,448 149,941 145,558 144,701 2.61%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 8.99% 9.58% 10.93% 12.15% 15.79% 16.93% 15.39% -
ROE 5.56% 6.11% 7.23% 7.99% 10.57% 11.53% 9.86% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 168.99 171.52 176.02 174.27 176.75 177.02 164.05 1.99%
EPS 15.19 16.43 19.23 21.17 27.91 29.98 25.25 -28.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.69 2.66 2.65 2.64 2.60 2.56 4.37%
Adjusted Per Share Value based on latest NOSH - 150,448
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 181.53 184.60 189.26 187.22 189.25 184.01 169.52 4.66%
EPS 16.31 17.69 20.68 22.74 29.89 31.16 26.09 -26.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9325 2.8951 2.8601 2.847 2.8267 2.7025 2.6453 7.10%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.80 2.13 2.05 2.78 3.46 2.64 2.22 -
P/RPS 1.07 1.24 1.16 1.60 1.96 1.49 1.35 -14.34%
P/EPS 11.85 12.96 10.66 13.13 12.40 8.81 8.79 22.01%
EY 8.44 7.72 9.38 7.61 8.07 11.35 11.38 -18.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.79 0.77 1.05 1.31 1.02 0.87 -16.80%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 23/02/05 24/11/04 18/08/04 26/05/04 18/02/04 11/11/03 -
Price 1.70 1.99 2.05 2.25 2.78 2.68 2.67 -
P/RPS 1.01 1.16 1.16 1.29 1.57 1.51 1.63 -27.29%
P/EPS 11.19 12.11 10.66 10.63 9.96 8.94 10.57 3.86%
EY 8.93 8.26 9.38 9.41 10.04 11.19 9.46 -3.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.74 0.77 0.85 1.05 1.03 1.04 -29.14%

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