[KIMHIN] YoY Cumulative Quarter 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- 30.51%
YoY- -54.0%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 114,896 114,642 119,544 122,829 118,324 111,151 95,772 3.07%
PBT 8,682 6,788 15,871 17,687 23,360 20,515 5,956 6.47%
Tax -2,660 -2,562 -5,899 -7,648 -1,536 -1,382 948 -
NP 6,022 4,226 9,972 10,039 21,824 19,133 6,904 -2.25%
-
NP to SH 5,688 4,068 9,808 10,039 21,824 19,133 6,904 -3.17%
-
Tax Rate 30.64% 37.74% 37.17% 43.24% 6.58% 6.74% -15.92% -
Total Cost 108,874 110,416 109,572 112,790 96,500 92,018 88,868 3.44%
-
Net Worth 430,209 428,592 419,041 398,253 368,531 342,593 315,403 5.30%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 11,549 - - - - 7,258 - -
Div Payout % 203.05% - - - - 37.94% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 430,209 428,592 419,041 398,253 368,531 342,593 315,403 5.30%
NOSH 144,365 145,285 151,826 150,284 143,957 145,166 145,347 -0.11%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.24% 3.69% 8.34% 8.17% 18.44% 17.21% 7.21% -
ROE 1.32% 0.95% 2.34% 2.52% 5.92% 5.58% 2.19% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 79.59 78.91 78.74 81.73 82.19 76.57 65.89 3.19%
EPS 3.94 2.80 6.46 6.68 15.16 13.18 4.75 -3.06%
DPS 8.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.98 2.95 2.76 2.65 2.56 2.36 2.17 5.42%
Adjusted Per Share Value based on latest NOSH - 150,448
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 73.83 73.67 76.82 78.93 76.04 71.43 61.54 3.07%
EPS 3.66 2.61 6.30 6.45 14.02 12.30 4.44 -3.16%
DPS 7.42 0.00 0.00 0.00 0.00 4.66 0.00 -
NAPS 2.7646 2.7542 2.6928 2.5592 2.3682 2.2015 2.0268 5.30%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.53 1.47 1.75 2.78 2.10 2.00 1.09 -
P/RPS 1.92 1.86 2.22 3.40 2.55 2.61 1.65 2.55%
P/EPS 38.83 52.50 27.09 41.62 13.85 15.17 22.95 9.15%
EY 2.58 1.90 3.69 2.40 7.22 6.59 4.36 -8.36%
DY 5.23 0.00 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.51 0.50 0.63 1.05 0.82 0.85 0.50 0.33%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/07 28/08/06 24/08/05 18/08/04 20/08/03 28/08/02 15/08/01 -
Price 1.48 1.26 1.65 2.25 2.00 2.11 1.06 -
P/RPS 1.86 1.60 2.10 2.75 2.43 2.76 1.61 2.43%
P/EPS 37.56 45.00 25.54 33.68 13.19 16.01 22.32 9.05%
EY 2.66 2.22 3.92 2.97 7.58 6.25 4.48 -8.31%
DY 5.41 0.00 0.00 0.00 0.00 2.37 0.00 -
P/NAPS 0.50 0.43 0.60 0.85 0.78 0.89 0.49 0.33%

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