[KIMHIN] YoY Annualized 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- -87.92%
YoY- -86.56%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 204,988 217,332 217,584 218,340 225,876 243,080 213,696 -0.69%
PBT 10,068 7,812 13,460 7,176 35,172 45,856 38,376 -19.97%
Tax -4,248 1,308 -5,880 -3,560 -12,108 -15,088 -488 43.37%
NP 5,820 9,120 7,580 3,616 23,064 30,768 37,888 -26.79%
-
NP to SH 5,512 8,416 8,052 3,100 23,064 30,768 37,888 -27.45%
-
Tax Rate 42.19% -16.74% 43.68% 49.61% 34.43% 32.90% 1.27% -
Total Cost 199,168 208,212 210,004 214,724 202,812 212,312 175,808 2.09%
-
Net Worth 418,967 423,662 425,771 428,443 410,652 395,845 361,317 2.49%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 418,967 423,662 425,771 428,443 410,652 395,845 361,317 2.49%
NOSH 139,191 143,129 144,820 146,226 150,422 149,941 143,951 -0.55%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 2.84% 4.20% 3.48% 1.66% 10.21% 12.66% 17.73% -
ROE 1.32% 1.99% 1.89% 0.72% 5.62% 7.77% 10.49% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 147.27 151.84 150.24 149.32 150.16 162.12 148.45 -0.13%
EPS 3.96 5.88 5.56 2.12 15.16 20.52 26.32 -27.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.01 2.96 2.94 2.93 2.73 2.64 2.51 3.07%
Adjusted Per Share Value based on latest NOSH - 146,226
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 146.38 155.20 155.38 155.92 161.30 173.58 152.60 -0.69%
EPS 3.94 6.01 5.75 2.21 16.47 21.97 27.06 -27.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9918 3.0254 3.0404 3.0595 2.9325 2.8267 2.5802 2.49%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.85 1.37 1.43 1.38 1.80 3.46 1.75 -
P/RPS 0.58 0.90 0.95 0.92 1.20 2.13 1.18 -11.15%
P/EPS 21.46 23.30 25.72 65.09 11.74 16.86 6.65 21.54%
EY 4.66 4.29 3.89 1.54 8.52 5.93 15.04 -17.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.46 0.49 0.47 0.66 1.31 0.70 -14.15%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 26/05/09 26/05/08 24/05/07 23/05/06 25/05/05 26/05/04 27/05/03 -
Price 0.90 1.37 1.44 1.40 1.70 2.78 1.85 -
P/RPS 0.61 0.90 0.96 0.94 1.13 1.71 1.25 -11.26%
P/EPS 22.73 23.30 25.90 66.04 11.09 13.55 7.03 21.58%
EY 4.40 4.29 3.86 1.51 9.02 7.38 14.23 -17.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.46 0.49 0.48 0.62 1.05 0.74 -13.95%

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