[KIMHIN] QoQ Cumulative 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- 424.9%
YoY- -58.52%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 54,396 245,527 180,903 114,642 54,585 253,644 195,494 -57.41%
PBT 3,365 18,562 15,368 6,788 1,794 32,213 27,651 -75.47%
Tax -1,470 -5,465 -4,641 -2,562 -890 -5,965 -8,899 -69.92%
NP 1,895 13,097 10,727 4,226 904 26,248 18,752 -78.33%
-
NP to SH 2,013 12,456 10,271 4,068 775 25,653 18,405 -77.16%
-
Tax Rate 43.68% 29.44% 30.20% 37.74% 49.61% 18.52% 32.18% -
Total Cost 52,501 232,430 170,176 110,416 53,681 227,396 176,742 -55.51%
-
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 0.47% 2.93% 2.42% 0.95% 0.18% 5.85% 4.34% -
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 37.56 168.80 124.35 78.91 37.33 169.04 128.95 -56.09%
EPS 1.39 8.56 7.06 2.80 0.53 17.09 12.14 -76.45%
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 34.96 157.78 116.25 73.67 35.08 162.99 125.63 -57.40%
EPS 1.29 8.00 6.60 2.61 0.50 16.48 11.83 -77.20%
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 3.81 0.73 1.01 1.86 3.70 0.80 1.23 112.64%
P/EPS 102.88 14.48 17.71 52.50 260.38 7.90 13.10 295.59%
EY 0.97 6.91 5.65 1.90 0.38 12.66 7.64 -74.77%
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 3.83 0.84 1.02 1.60 3.75 0.86 1.10 129.89%
P/EPS 103.60 16.46 17.99 45.00 264.15 8.54 11.70 328.57%
EY 0.97 6.07 5.56 2.22 0.38 11.71 8.55 -76.59%
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