[KIMHIN] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -14.95%
YoY- -2.3%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 233,262 229,792 229,284 239,088 245,658 236,648 222,302 0.80%
PBT 13,422 17,364 13,576 31,742 35,374 46,720 41,030 -16.97%
Tax 280 -5,320 -5,124 -11,798 -15,296 -3,072 -2,764 -
NP 13,702 12,044 8,452 19,944 20,078 43,648 38,266 -15.71%
-
NP to SH 12,862 11,376 8,136 19,616 20,078 43,648 38,266 -16.60%
-
Tax Rate -2.09% 30.64% 37.74% 37.17% 43.24% 6.58% 6.74% -
Total Cost 219,560 217,748 220,832 219,144 225,580 193,000 184,036 2.98%
-
Net Worth 426,372 430,209 428,592 419,041 398,253 368,531 342,593 3.70%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 23,098 - - - - 14,516 -
Div Payout % - 203.05% - - - - 37.94% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 426,372 430,209 428,592 419,041 398,253 368,531 342,593 3.70%
NOSH 141,651 144,365 145,285 151,826 150,284 143,957 145,166 -0.40%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 5.87% 5.24% 3.69% 8.34% 8.17% 18.44% 17.21% -
ROE 3.02% 2.64% 1.90% 4.68% 5.04% 11.84% 11.17% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 164.67 159.17 157.82 157.47 163.46 164.39 153.14 1.21%
EPS 9.08 7.88 5.60 12.92 13.36 30.32 26.36 -16.26%
DPS 0.00 16.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 3.01 2.98 2.95 2.76 2.65 2.56 2.36 4.13%
Adjusted Per Share Value based on latest NOSH - 151,954
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 166.57 164.09 163.73 170.73 175.42 168.99 158.75 0.80%
EPS 9.18 8.12 5.81 14.01 14.34 31.17 27.33 -16.61%
DPS 0.00 16.49 0.00 0.00 0.00 0.00 10.37 -
NAPS 3.0447 3.0721 3.0606 2.9924 2.8439 2.6317 2.4465 3.70%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.26 1.53 1.47 1.75 2.78 2.10 2.00 -
P/RPS 0.77 0.96 0.93 1.11 1.70 1.28 1.31 -8.46%
P/EPS 13.88 19.42 26.25 13.54 20.81 6.93 7.59 10.57%
EY 7.21 5.15 3.81 7.38 4.81 14.44 13.18 -9.55%
DY 0.00 10.46 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.42 0.51 0.50 0.63 1.05 0.82 0.85 -11.07%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 23/08/07 28/08/06 24/08/05 18/08/04 20/08/03 28/08/02 -
Price 1.20 1.48 1.26 1.65 2.25 2.00 2.11 -
P/RPS 0.73 0.93 0.80 1.05 1.38 1.22 1.38 -10.06%
P/EPS 13.22 18.78 22.50 12.77 16.84 6.60 8.00 8.72%
EY 7.57 5.32 4.44 7.83 5.94 15.16 12.49 -7.99%
DY 0.00 10.81 0.00 0.00 0.00 0.00 4.74 -
P/NAPS 0.40 0.50 0.43 0.60 0.85 0.78 0.89 -12.46%

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