[KIMHIN] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -96.98%
YoY- -86.56%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 245,527 180,903 114,642 54,585 253,644 195,494 119,544 61.36%
PBT 18,562 15,368 6,788 1,794 32,213 27,651 15,871 10.97%
Tax -5,465 -4,641 -2,562 -890 -5,965 -8,899 -5,899 -4.95%
NP 13,097 10,727 4,226 904 26,248 18,752 9,972 19.87%
-
NP to SH 12,456 10,271 4,068 775 25,653 18,405 9,808 17.22%
-
Tax Rate 29.44% 30.20% 37.74% 49.61% 18.52% 32.18% 37.17% -
Total Cost 232,430 170,176 110,416 53,681 227,396 176,742 109,572 64.86%
-
Net Worth 424,721 424,806 428,592 428,443 438,152 424,497 419,041 0.89%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 11,636 - - - - - - -
Div Payout % 93.42% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 424,721 424,806 428,592 428,443 438,152 424,497 419,041 0.89%
NOSH 145,452 145,481 145,285 146,226 150,052 151,606 151,826 -2.81%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.33% 5.93% 3.69% 1.66% 10.35% 9.59% 8.34% -
ROE 2.93% 2.42% 0.95% 0.18% 5.85% 4.34% 2.34% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 168.80 124.35 78.91 37.33 169.04 128.95 78.74 66.02%
EPS 8.56 7.06 2.80 0.53 17.09 12.14 6.46 20.57%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 2.92 2.95 2.93 2.92 2.80 2.76 3.81%
Adjusted Per Share Value based on latest NOSH - 146,226
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 157.78 116.25 73.67 35.08 162.99 125.63 76.82 61.36%
EPS 8.00 6.60 2.61 0.50 16.48 11.83 6.30 17.21%
DPS 7.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7293 2.7298 2.7542 2.7532 2.8156 2.7279 2.6928 0.89%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.24 1.25 1.47 1.38 1.35 1.59 1.75 -
P/RPS 0.73 1.01 1.86 3.70 0.80 1.23 2.22 -52.26%
P/EPS 14.48 17.71 52.50 260.38 7.90 13.10 27.09 -34.06%
EY 6.91 5.65 1.90 0.38 12.66 7.64 3.69 51.75%
DY 6.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.50 0.47 0.46 0.57 0.63 -23.62%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 20/11/06 28/08/06 23/05/06 28/02/06 16/11/05 24/08/05 -
Price 1.41 1.27 1.26 1.40 1.46 1.42 1.65 -
P/RPS 0.84 1.02 1.60 3.75 0.86 1.10 2.10 -45.62%
P/EPS 16.46 17.99 45.00 264.15 8.54 11.70 25.54 -25.32%
EY 6.07 5.56 2.22 0.38 11.71 8.55 3.92 33.73%
DY 5.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.43 0.48 0.50 0.51 0.60 -13.78%

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