[KIMHIN] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 87.65%
YoY- -5.59%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 189,558 170,911 180,903 195,494 195,323 187,963 172,972 1.53%
PBT 12,016 10,652 15,368 27,651 31,597 37,409 28,707 -13.49%
Tax -1,907 -3,099 -4,641 -8,899 -12,102 -3,242 -2,135 -1.86%
NP 10,109 7,553 10,727 18,752 19,495 34,167 26,572 -14.86%
-
NP to SH 9,400 7,098 10,271 18,405 19,495 34,167 26,572 -15.88%
-
Tax Rate 15.87% 29.09% 30.20% 32.18% 38.30% 8.67% 7.44% -
Total Cost 179,449 163,358 170,176 176,742 175,828 153,796 146,400 3.44%
-
Net Worth 424,834 419,820 424,806 424,497 400,437 370,154 350,431 3.25%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 7,057 - - - - - 7,240 -0.42%
Div Payout % 75.08% - - - - - 27.25% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 424,834 419,820 424,806 424,497 400,437 370,154 350,431 3.25%
NOSH 141,141 144,268 145,481 151,606 150,540 144,591 144,806 -0.42%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.33% 4.42% 5.93% 9.59% 9.98% 18.18% 15.36% -
ROE 2.21% 1.69% 2.42% 4.34% 4.87% 9.23% 7.58% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 134.30 118.47 124.35 128.95 129.75 130.00 119.45 1.97%
EPS 6.66 4.92 7.06 12.14 12.95 23.63 18.35 -15.52%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 5.00 0.00%
NAPS 3.01 2.91 2.92 2.80 2.66 2.56 2.42 3.69%
Adjusted Per Share Value based on latest NOSH - 151,089
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 135.36 122.05 129.18 139.60 139.48 134.22 123.52 1.53%
EPS 6.71 5.07 7.33 13.14 13.92 24.40 18.98 -15.89%
DPS 5.04 0.00 0.00 0.00 0.00 0.00 5.17 -0.42%
NAPS 3.0337 2.9979 3.0335 3.0313 2.8595 2.6433 2.5024 3.25%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.10 1.39 1.25 1.59 2.05 2.22 1.77 -
P/RPS 0.82 1.17 1.01 1.23 1.58 1.71 1.48 -9.36%
P/EPS 16.52 28.25 17.71 13.10 15.83 9.39 9.65 9.36%
EY 6.05 3.54 5.65 7.64 6.32 10.64 10.37 -8.58%
DY 4.55 0.00 0.00 0.00 0.00 0.00 2.82 8.29%
P/NAPS 0.37 0.48 0.43 0.57 0.77 0.87 0.73 -10.69%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 21/11/07 20/11/06 16/11/05 24/11/04 11/11/03 29/11/02 -
Price 0.95 1.37 1.27 1.42 2.05 2.67 1.90 -
P/RPS 0.71 1.16 1.02 1.10 1.58 2.05 1.59 -12.56%
P/EPS 14.26 27.85 17.99 11.70 15.83 11.30 10.35 5.48%
EY 7.01 3.59 5.56 8.55 6.32 8.85 9.66 -5.19%
DY 5.26 0.00 0.00 0.00 0.00 0.00 2.63 12.23%
P/NAPS 0.32 0.47 0.43 0.51 0.77 1.04 0.79 -13.97%

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