[KIMHIN] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 162.45%
YoY- -58.52%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 217,584 245,527 241,204 229,284 218,340 253,644 260,658 -11.35%
PBT 13,460 18,562 20,490 13,576 7,176 32,213 36,868 -48.94%
Tax -5,880 -5,465 -6,188 -5,124 -3,560 -5,965 -11,865 -37.40%
NP 7,580 13,097 14,302 8,452 3,616 26,248 25,002 -54.90%
-
NP to SH 8,052 12,456 13,694 8,136 3,100 25,653 24,540 -52.46%
-
Tax Rate 43.68% 29.44% 30.20% 37.74% 49.61% 18.52% 32.18% -
Total Cost 210,004 232,430 226,901 220,832 214,724 227,396 235,656 -7.40%
-
Net Worth 425,771 424,721 424,806 428,592 428,443 438,152 424,497 0.20%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 11,636 - - - - - -
Div Payout % - 93.42% - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 425,771 424,721 424,806 428,592 428,443 438,152 424,497 0.20%
NOSH 144,820 145,452 145,481 145,285 146,226 150,052 151,606 -3.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 3.48% 5.33% 5.93% 3.69% 1.66% 10.35% 9.59% -
ROE 1.89% 2.93% 3.22% 1.90% 0.72% 5.85% 5.78% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 150.24 168.80 165.80 157.82 149.32 169.04 171.93 -8.60%
EPS 5.56 8.56 9.41 5.60 2.12 17.09 16.19 -50.99%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.92 2.92 2.95 2.93 2.92 2.80 3.30%
Adjusted Per Share Value based on latest NOSH - 145,707
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 139.82 157.78 155.00 147.34 140.31 162.99 167.50 -11.35%
EPS 5.17 8.00 8.80 5.23 1.99 16.48 15.77 -52.48%
DPS 0.00 7.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.736 2.7293 2.7298 2.7542 2.7532 2.8156 2.7279 0.19%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.43 1.24 1.25 1.47 1.38 1.35 1.59 -
P/RPS 0.95 0.73 0.75 0.93 0.92 0.80 0.92 2.16%
P/EPS 25.72 14.48 13.28 26.25 65.09 7.90 9.82 90.11%
EY 3.89 6.91 7.53 3.81 1.54 12.66 10.18 -47.37%
DY 0.00 6.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.43 0.50 0.47 0.46 0.57 -9.59%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 27/02/07 20/11/06 28/08/06 23/05/06 28/02/06 16/11/05 -
Price 1.44 1.41 1.27 1.26 1.40 1.46 1.42 -
P/RPS 0.96 0.84 0.77 0.80 0.94 0.86 0.83 10.19%
P/EPS 25.90 16.46 13.49 22.50 66.04 8.54 8.77 105.97%
EY 3.86 6.07 7.41 4.44 1.51 11.71 11.40 -51.45%
DY 0.00 5.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.43 0.43 0.48 0.50 0.51 -2.63%

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