[KIMHIN] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -34.74%
YoY- -54.0%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 225,876 258,506 260,430 245,658 243,080 257,675 250,617 -6.68%
PBT 35,172 40,025 42,129 35,374 45,856 51,314 49,878 -20.75%
Tax -12,108 -15,256 -16,136 -15,296 -15,088 -7,680 -4,322 98.60%
NP 23,064 24,769 25,993 20,078 30,768 43,634 45,556 -36.45%
-
NP to SH 23,064 24,769 25,993 20,078 30,768 43,634 45,556 -36.45%
-
Tax Rate 34.43% 38.12% 38.30% 43.24% 32.90% 14.97% 8.67% -
Total Cost 202,812 233,737 234,437 225,580 212,312 214,041 205,061 -0.73%
-
Net Worth 410,652 429,668 400,437 398,253 395,845 378,121 370,154 7.16%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - 7,271 - -
Div Payout % - - - - - 16.66% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 410,652 429,668 400,437 398,253 395,845 378,121 370,154 7.16%
NOSH 150,422 150,760 150,540 150,284 149,941 145,431 144,591 2.66%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 10.21% 9.58% 9.98% 8.17% 12.66% 16.93% 18.18% -
ROE 5.62% 5.76% 6.49% 5.04% 7.77% 11.54% 12.31% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 150.16 171.47 173.00 163.46 162.12 177.18 173.33 -9.11%
EPS 15.16 16.43 17.27 13.36 20.52 30.00 31.51 -38.57%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.73 2.85 2.66 2.65 2.64 2.60 2.56 4.37%
Adjusted Per Share Value based on latest NOSH - 150,448
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 145.15 166.12 167.35 157.86 156.21 165.58 161.05 -6.68%
EPS 14.82 15.92 16.70 12.90 19.77 28.04 29.27 -36.44%
DPS 0.00 0.00 0.00 0.00 0.00 4.67 0.00 -
NAPS 2.6389 2.7611 2.5732 2.5592 2.5437 2.4298 2.3786 7.16%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.80 2.13 2.05 2.78 3.46 2.64 2.22 -
P/RPS 1.20 1.24 1.18 1.70 2.13 1.49 1.28 -4.20%
P/EPS 11.74 12.96 11.87 20.81 16.86 8.80 7.05 40.44%
EY 8.52 7.71 8.42 4.81 5.93 11.36 14.19 -28.80%
DY 0.00 0.00 0.00 0.00 0.00 1.89 0.00 -
P/NAPS 0.66 0.75 0.77 1.05 1.31 1.02 0.87 -16.80%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 23/02/05 24/11/04 18/08/04 26/05/04 18/02/04 11/11/03 -
Price 1.70 1.99 2.05 2.25 2.78 2.68 2.67 -
P/RPS 1.13 1.16 1.18 1.38 1.71 1.51 1.54 -18.63%
P/EPS 11.09 12.11 11.87 16.84 13.55 8.93 8.47 19.66%
EY 9.02 8.26 8.42 5.94 7.38 11.20 11.80 -16.38%
DY 0.00 0.00 0.00 0.00 0.00 1.87 0.00 -
P/NAPS 0.62 0.70 0.77 0.85 1.05 1.03 1.04 -29.14%

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