[KIMHIN] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -4.08%
YoY- 50.55%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 245,338 251,760 254,205 265,021 223,965 209,762 209,122 2.69%
PBT 20,133 25,214 37,354 53,184 29,657 29,597 5,305 24.88%
Tax -6,045 -3,763 -14,511 -11,330 -1,857 98 2,329 -
NP 14,088 21,451 22,843 41,854 27,800 29,695 7,634 10.74%
-
NP to SH 13,694 20,662 22,843 41,854 27,800 29,695 7,454 10.66%
-
Tax Rate 30.03% 14.92% 38.85% 21.30% 6.26% -0.33% -43.90% -
Total Cost 231,250 230,309 231,362 223,167 196,165 180,067 201,488 2.32%
-
Net Worth 425,771 428,443 410,652 395,845 361,317 338,471 309,464 5.45%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 11,656 - - - 7,252 - - -
Div Payout % 85.12% - - - 26.09% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 425,771 428,443 410,652 395,845 361,317 338,471 309,464 5.45%
NOSH 144,820 146,226 150,422 149,941 143,951 145,266 145,288 -0.05%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.74% 8.52% 8.99% 15.79% 12.41% 14.16% 3.65% -
ROE 3.22% 4.82% 5.56% 10.57% 7.69% 8.77% 2.41% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 169.41 172.17 168.99 176.75 155.58 144.40 143.94 2.75%
EPS 9.46 14.13 15.19 27.91 19.31 20.44 5.13 10.73%
DPS 8.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.94 2.93 2.73 2.64 2.51 2.33 2.13 5.51%
Adjusted Per Share Value based on latest NOSH - 149,941
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 175.20 179.78 181.53 189.25 159.93 149.79 149.33 2.69%
EPS 9.78 14.75 16.31 29.89 19.85 21.21 5.32 10.67%
DPS 8.32 0.00 0.00 0.00 5.18 0.00 0.00 -
NAPS 3.0404 3.0595 2.9325 2.8267 2.5802 2.417 2.2099 5.45%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.43 1.38 1.80 3.46 1.75 1.72 0.96 -
P/RPS 0.84 0.80 1.07 1.96 1.12 1.19 0.67 3.83%
P/EPS 15.12 9.77 11.85 12.40 9.06 8.41 18.71 -3.48%
EY 6.61 10.24 8.44 8.07 11.04 11.88 5.34 3.61%
DY 5.59 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.49 0.47 0.66 1.31 0.70 0.74 0.45 1.42%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 23/05/06 25/05/05 26/05/04 27/05/03 23/05/02 21/05/01 -
Price 1.44 1.40 1.70 2.78 1.85 1.75 0.96 -
P/RPS 0.85 0.81 1.01 1.57 1.19 1.21 0.67 4.04%
P/EPS 15.23 9.91 11.19 9.96 9.58 8.56 18.71 -3.37%
EY 6.57 10.09 8.93 10.04 10.44 11.68 5.34 3.51%
DY 5.56 0.00 0.00 0.00 2.70 0.00 0.00 -
P/NAPS 0.49 0.48 0.62 1.05 0.74 0.75 0.45 1.42%

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