[KIMHIN] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -12.02%
YoY- -26.01%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 241,823 246,430 235,535 239,053 258,677 265,035 237,387 0.30%
PBT 19,234 12,064 13,846 19,930 36,079 45,502 39,599 -11.32%
Tax -4,773 -475 -3,923 -1,707 -11,988 -16,540 -3,057 7.70%
NP 14,461 11,589 9,923 18,223 24,091 28,962 36,542 -14.30%
-
NP to SH 14,053 10,593 9,283 17,519 23,679 28,962 36,542 -14.71%
-
Tax Rate 24.82% 3.94% 28.33% 8.56% 33.23% 36.35% 7.72% -
Total Cost 227,362 234,841 225,612 220,830 234,586 236,073 200,845 2.08%
-
Net Worth 429,856 421,542 418,683 425,182 423,050 400,524 370,434 2.50%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 4,186 7,002 11,510 11,656 - - - -
Div Payout % 29.79% 66.10% 123.99% 66.54% - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 429,856 421,542 418,683 425,182 423,050 400,524 370,434 2.50%
NOSH 139,563 140,047 143,877 145,610 151,089 150,573 144,701 -0.60%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 5.98% 4.70% 4.21% 7.62% 9.31% 10.93% 15.39% -
ROE 3.27% 2.51% 2.22% 4.12% 5.60% 7.23% 9.86% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 173.27 175.96 163.71 164.17 171.21 176.02 164.05 0.91%
EPS 10.07 7.56 6.45 12.03 15.67 19.23 25.25 -14.19%
DPS 3.00 5.00 8.00 8.00 0.00 0.00 0.00 -
NAPS 3.08 3.01 2.91 2.92 2.80 2.66 2.56 3.12%
Adjusted Per Share Value based on latest NOSH - 145,610
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 155.40 158.36 151.36 153.62 166.23 170.31 152.55 0.30%
EPS 9.03 6.81 5.97 11.26 15.22 18.61 23.48 -14.71%
DPS 2.69 4.50 7.40 7.49 0.00 0.00 0.00 -
NAPS 2.7623 2.7089 2.6905 2.7323 2.7186 2.5738 2.3804 2.50%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.13 1.10 1.39 1.25 1.59 2.05 2.22 -
P/RPS 0.65 0.63 0.85 0.76 0.93 1.16 1.35 -11.45%
P/EPS 11.22 14.54 21.54 10.39 10.15 10.66 8.79 4.14%
EY 8.91 6.88 4.64 9.63 9.86 9.38 11.38 -3.99%
DY 2.65 4.55 5.76 6.40 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.48 0.43 0.57 0.77 0.87 -13.26%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 19/11/08 21/11/07 20/11/06 16/11/05 24/11/04 11/11/03 -
Price 1.11 0.95 1.37 1.27 1.42 2.05 2.67 -
P/RPS 0.64 0.54 0.84 0.77 0.83 1.16 1.63 -14.41%
P/EPS 11.02 12.56 21.23 10.56 9.06 10.66 10.57 0.69%
EY 9.07 7.96 4.71 9.47 11.04 9.38 9.46 -0.69%
DY 2.70 5.26 5.84 6.30 0.00 0.00 0.00 -
P/NAPS 0.36 0.32 0.47 0.43 0.51 0.77 1.04 -16.19%

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