[KIMHIN] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 4.54%
YoY- 3.57%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 251,493 227,783 245,527 253,644 258,506 257,675 222,396 2.06%
PBT 6,847 10,700 18,562 32,213 40,025 51,314 30,897 -22.19%
Tax -2,104 -1,667 -5,465 -5,965 -15,256 -7,680 -1,950 1.27%
NP 4,743 9,033 13,097 26,248 24,769 43,634 28,947 -26.00%
-
NP to SH 4,239 8,291 12,456 25,653 24,769 43,634 28,947 -27.37%
-
Tax Rate 30.73% 15.58% 29.44% 18.52% 38.12% 14.97% 6.31% -
Total Cost 246,750 218,750 232,430 227,396 233,737 214,041 193,449 4.13%
-
Net Worth 421,529 420,193 424,721 438,152 429,668 378,121 354,246 2.93%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 7,048 11,512 11,636 - - 7,271 7,229 -0.42%
Div Payout % 166.29% 138.85% 93.42% - - 16.66% 24.98% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 421,529 420,193 424,721 438,152 429,668 378,121 354,246 2.93%
NOSH 140,979 143,902 145,452 150,052 150,760 145,431 144,590 -0.42%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 1.89% 3.97% 5.33% 10.35% 9.58% 16.93% 13.02% -
ROE 1.01% 1.97% 2.93% 5.85% 5.76% 11.54% 8.17% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 178.39 158.29 168.80 169.04 171.47 177.18 153.81 2.49%
EPS 3.01 5.76 8.56 17.09 16.43 30.00 20.02 -27.05%
DPS 5.00 8.00 8.00 0.00 0.00 5.00 5.00 0.00%
NAPS 2.99 2.92 2.92 2.92 2.85 2.60 2.45 3.37%
Adjusted Per Share Value based on latest NOSH - 145,443
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 161.61 146.38 157.78 162.99 166.12 165.58 142.91 2.06%
EPS 2.72 5.33 8.00 16.48 15.92 28.04 18.60 -27.39%
DPS 4.53 7.40 7.48 0.00 0.00 4.67 4.65 -0.43%
NAPS 2.7088 2.7002 2.7293 2.8156 2.7611 2.4298 2.2764 2.93%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.96 1.28 1.24 1.35 2.13 2.64 2.08 -
P/RPS 0.54 0.81 0.73 0.80 1.24 1.49 1.35 -14.15%
P/EPS 31.93 22.22 14.48 7.90 12.96 8.80 10.39 20.55%
EY 3.13 4.50 6.91 12.66 7.71 11.36 9.63 -17.06%
DY 5.21 6.25 6.45 0.00 0.00 1.89 2.40 13.77%
P/NAPS 0.32 0.44 0.42 0.46 0.75 1.02 0.85 -15.01%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 25/02/08 27/02/07 28/02/06 23/02/05 18/02/04 24/02/03 -
Price 0.88 1.39 1.41 1.46 1.99 2.68 1.90 -
P/RPS 0.49 0.88 0.84 0.86 1.16 1.51 1.24 -14.32%
P/EPS 29.27 24.13 16.46 8.54 12.11 8.93 9.49 20.62%
EY 3.42 4.15 6.07 11.71 8.26 11.20 10.54 -17.09%
DY 5.68 5.76 5.67 0.00 0.00 1.87 2.63 13.67%
P/NAPS 0.29 0.48 0.48 0.50 0.70 1.03 0.78 -15.18%

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