[KIMHIN] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -7.78%
YoY- -45.42%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 227,720 245,338 251,760 254,205 265,021 223,965 209,762 1.37%
PBT 9,288 20,133 25,214 37,354 53,184 29,657 29,597 -17.55%
Tax 130 -6,045 -3,763 -14,511 -11,330 -1,857 98 4.81%
NP 9,418 14,088 21,451 22,843 41,854 27,800 29,695 -17.40%
-
NP to SH 8,382 13,694 20,662 22,843 41,854 27,800 29,695 -18.99%
-
Tax Rate -1.40% 30.03% 14.92% 38.85% 21.30% 6.26% -0.33% -
Total Cost 218,302 231,250 230,309 231,362 223,167 196,165 180,067 3.25%
-
Net Worth 423,662 425,771 428,443 410,652 395,845 361,317 338,471 3.80%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 11,510 11,656 - - - 7,252 - -
Div Payout % 137.32% 85.12% - - - 26.09% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 423,662 425,771 428,443 410,652 395,845 361,317 338,471 3.80%
NOSH 143,129 144,820 146,226 150,422 149,941 143,951 145,266 -0.24%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.14% 5.74% 8.52% 8.99% 15.79% 12.41% 14.16% -
ROE 1.98% 3.22% 4.82% 5.56% 10.57% 7.69% 8.77% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 159.10 169.41 172.17 168.99 176.75 155.58 144.40 1.62%
EPS 5.86 9.46 14.13 15.19 27.91 19.31 20.44 -18.78%
DPS 8.00 8.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.96 2.94 2.93 2.73 2.64 2.51 2.33 4.06%
Adjusted Per Share Value based on latest NOSH - 150,422
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 162.61 175.20 179.78 181.53 189.25 159.93 149.79 1.37%
EPS 5.99 9.78 14.75 16.31 29.89 19.85 21.21 -18.98%
DPS 8.22 8.32 0.00 0.00 0.00 5.18 0.00 -
NAPS 3.0254 3.0404 3.0595 2.9325 2.8267 2.5802 2.417 3.80%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.37 1.43 1.38 1.80 3.46 1.75 1.72 -
P/RPS 0.86 0.84 0.80 1.07 1.96 1.12 1.19 -5.26%
P/EPS 23.39 15.12 9.77 11.85 12.40 9.06 8.41 18.56%
EY 4.27 6.61 10.24 8.44 8.07 11.04 11.88 -15.66%
DY 5.84 5.59 0.00 0.00 0.00 2.86 0.00 -
P/NAPS 0.46 0.49 0.47 0.66 1.31 0.70 0.74 -7.61%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 24/05/07 23/05/06 25/05/05 26/05/04 27/05/03 23/05/02 -
Price 1.37 1.44 1.40 1.70 2.78 1.85 1.75 -
P/RPS 0.86 0.85 0.81 1.01 1.57 1.19 1.21 -5.52%
P/EPS 23.39 15.23 9.91 11.19 9.96 9.58 8.56 18.22%
EY 4.27 6.57 10.09 8.93 10.04 10.44 11.68 -15.42%
DY 5.84 5.56 0.00 0.00 0.00 2.70 0.00 -
P/NAPS 0.46 0.49 0.48 0.62 1.05 0.74 0.75 -7.81%

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