[KIMHIN] YoY 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- -15.69%
YoY- 37.43%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
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 61,935 56,872 64,624 58,150 63,183 69,712 49,424 3.82%
PBT -5,169 48 3,194 4,562 8,428 13,905 2,190 -
Tax -197 1,432 -824 2,934 -3,154 -4,438 185 -
NP -5,366 1,480 2,370 7,496 5,274 9,467 2,375 -
-
NP to SH -5,161 1,193 2,185 7,248 5,274 9,467 2,375 -
-
Tax Rate - -2,983.33% 25.80% -64.31% 37.42% 31.92% -8.45% -
Total Cost 67,301 55,392 62,254 50,654 57,909 60,245 47,049 6.14%
-
Net Worth 417,880 287,070 290,658 439,240 405,421 378,453 354,801 2.76%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 417,880 287,070 290,658 439,240 405,421 378,453 354,801 2.76%
NOSH 139,759 143,535 145,329 145,443 150,714 145,558 144,817 -0.59%
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 -8.66% 2.60% 3.67% 12.89% 8.35% 13.58% 4.81% -
ROE -1.24% 0.42% 0.75% 1.65% 1.30% 2.50% 0.67% -
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 44.32 39.62 44.47 39.98 41.92 47.89 34.13 4.44%
EPS -3.70 0.83 1.50 4.98 3.50 6.51 1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.00 2.00 3.02 2.69 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 44.23 40.61 46.15 41.52 45.12 49.78 35.29 3.83%
EPS -3.69 0.85 1.56 5.18 3.77 6.76 1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9841 2.05 2.0756 3.1366 2.8951 2.7025 2.5336 2.76%
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 2.17 3.23 2.79 3.38 5.08 5.51 6.09 -15.78%
P/EPS -26.00 154.00 82.48 27.09 60.87 40.59 126.83 -
EY -3.85 0.65 1.21 3.69 1.64 2.46 0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.64 0.62 0.45 0.79 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 1.99 3.51 3.17 3.65 4.75 5.60 5.57 -15.75%
P/EPS -23.83 167.24 93.78 29.30 56.87 41.21 115.85 -
EY -4.20 0.60 1.07 3.41 1.76 2.43 0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.70 0.71 0.48 0.74 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