[KIMHIN] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -9.04%
YoY- -51.44%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 227,881 229,792 217,584 245,527 241,204 229,284 218,340 2.88%
PBT 14,202 17,364 13,460 18,562 20,490 13,576 7,176 57.56%
Tax -4,132 -5,320 -5,880 -5,465 -6,188 -5,124 -3,560 10.43%
NP 10,070 12,044 7,580 13,097 14,302 8,452 3,616 97.81%
-
NP to SH 9,464 11,376 8,052 12,456 13,694 8,136 3,100 110.30%
-
Tax Rate 29.09% 30.64% 43.68% 29.44% 30.20% 37.74% 49.61% -
Total Cost 217,810 217,748 210,004 232,430 226,901 220,832 214,724 0.95%
-
Net Worth 419,820 430,209 425,771 424,721 424,806 428,592 428,443 -1.34%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 23,098 - 11,636 - - - -
Div Payout % - 203.05% - 93.42% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 419,820 430,209 425,771 424,721 424,806 428,592 428,443 -1.34%
NOSH 144,268 144,365 144,820 145,452 145,481 145,285 146,226 -0.89%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.42% 5.24% 3.48% 5.33% 5.93% 3.69% 1.66% -
ROE 2.25% 2.64% 1.89% 2.93% 3.22% 1.90% 0.72% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 157.96 159.17 150.24 168.80 165.80 157.82 149.32 3.81%
EPS 6.56 7.88 5.56 8.56 9.41 5.60 2.12 112.20%
DPS 0.00 16.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.91 2.98 2.94 2.92 2.92 2.95 2.93 -0.45%
Adjusted Per Share Value based on latest NOSH - 145,329
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 146.44 147.67 139.82 157.78 155.00 147.34 140.31 2.88%
EPS 6.08 7.31 5.17 8.00 8.80 5.23 1.99 110.41%
DPS 0.00 14.84 0.00 7.48 0.00 0.00 0.00 -
NAPS 2.6978 2.7646 2.736 2.7293 2.7298 2.7542 2.7532 -1.34%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.39 1.53 1.43 1.24 1.25 1.47 1.38 -
P/RPS 0.88 0.96 0.95 0.73 0.75 0.93 0.92 -2.91%
P/EPS 21.19 19.42 25.72 14.48 13.28 26.25 65.09 -52.64%
EY 4.72 5.15 3.89 6.91 7.53 3.81 1.54 110.85%
DY 0.00 10.46 0.00 6.45 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.49 0.42 0.43 0.50 0.47 1.41%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 23/08/07 24/05/07 27/02/07 20/11/06 28/08/06 23/05/06 -
Price 1.37 1.48 1.44 1.41 1.27 1.26 1.40 -
P/RPS 0.87 0.93 0.96 0.84 0.77 0.80 0.94 -5.02%
P/EPS 20.88 18.78 25.90 16.46 13.49 22.50 66.04 -53.55%
EY 4.79 5.32 3.86 6.07 7.41 4.44 1.51 115.74%
DY 0.00 10.81 0.00 5.67 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.49 0.48 0.43 0.43 0.48 -1.39%

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