[KIMHIN] YoY 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- -29.9%
YoY- 72.22%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
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 62,298 60,500 60,057 63,075 62,059 64,900 59,296 0.82%
PBT 4,758 5,317 4,994 7,078 6,223 13,766 9,681 -11.15%
Tax -187 -1,190 -1,672 -2,807 -3,876 -1,414 -1,167 -26.28%
NP 4,571 4,127 3,322 4,271 2,347 12,352 8,514 -9.83%
-
NP to SH 4,327 3,675 3,293 4,042 2,347 12,352 8,514 -10.65%
-
Tax Rate 3.93% 22.38% 33.48% 39.66% 62.29% 10.27% 12.05% -
Total Cost 57,727 56,373 56,735 58,804 59,712 52,548 50,782 2.15%
-
Net Worth 424,243 431,161 429,838 419,395 398,689 368,544 342,300 3.63%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 11,574 - - - - 7,252 -
Div Payout % - 314.96% - - - - 85.18% -
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 424,243 431,161 429,838 419,395 398,689 368,544 342,300 3.63%
NOSH 140,944 144,685 145,707 151,954 150,448 143,962 145,042 -0.47%
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 7.34% 6.82% 5.53% 6.77% 3.78% 19.03% 14.36% -
ROE 1.02% 0.85% 0.77% 0.96% 0.59% 3.35% 2.49% -
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 44.20 41.81 41.22 41.51 41.25 45.08 40.88 1.30%
EPS 3.07 2.54 2.26 2.66 1.56 8.58 5.87 -10.23%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 5.00 -
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 44.49 43.20 42.89 45.04 44.32 46.34 42.34 0.82%
EPS 3.09 2.62 2.35 2.89 1.68 8.82 6.08 -10.65%
DPS 0.00 8.27 0.00 0.00 0.00 0.00 5.18 -
NAPS 3.0295 3.0789 3.0695 2.9949 2.847 2.6318 2.4444 3.63%
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 2.85 3.66 3.57 4.22 6.74 4.66 4.89 -8.59%
P/EPS 41.04 60.24 65.04 65.79 178.21 24.48 34.07 3.14%
EY 2.44 1.66 1.54 1.52 0.56 4.09 2.94 -3.05%
DY 0.00 5.23 0.00 0.00 0.00 0.00 2.50 -
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 2.71 3.54 3.06 3.98 5.45 4.44 5.16 -10.16%
P/EPS 39.09 58.27 55.75 62.03 144.23 23.31 35.95 1.40%
EY 2.56 1.72 1.79 1.61 0.69 4.29 2.78 -1.36%
DY 0.00 5.41 0.00 0.00 0.00 0.00 2.37 -
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