[KIMHIN] QoQ 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- 324.9%
YoY- -18.53%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
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 54,396 64,624 66,261 60,057 54,585 58,150 75,950 -19.96%
PBT 3,365 3,194 8,580 4,994 1,794 4,562 11,780 -56.65%
Tax -1,470 -824 -2,079 -1,672 -890 2,934 -3,000 -37.87%
NP 1,895 2,370 6,501 3,322 904 7,496 8,780 -64.05%
-
NP to SH 2,013 2,185 6,203 3,293 775 7,248 8,597 -62.04%
-
Tax Rate 43.68% 25.80% 24.23% 33.48% 49.61% -64.31% 25.47% -
Total Cost 52,501 62,254 59,760 56,735 53,681 50,654 67,170 -15.16%
-
Net Worth 425,771 290,658 425,182 429,838 428,443 439,240 423,050 0.42%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 425,771 290,658 425,182 429,838 428,443 439,240 423,050 0.42%
NOSH 144,820 145,329 145,610 145,707 146,226 145,443 151,089 -2.78%
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% 3.67% 9.81% 5.53% 1.66% 12.89% 11.56% -
ROE 0.47% 0.75% 1.46% 0.77% 0.18% 1.65% 2.03% -
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 44.47 45.51 41.22 37.33 39.98 50.27 -17.67%
EPS 1.39 1.50 4.26 2.26 0.53 4.98 5.69 -60.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.00 2.92 2.95 2.93 3.02 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 41.53 42.58 38.59 35.08 37.37 48.81 -19.96%
EPS 1.29 1.40 3.99 2.12 0.50 4.66 5.52 -62.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.736 1.8678 2.7323 2.7622 2.7532 2.8226 2.7186 0.42%
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 2.79 2.75 3.57 3.70 3.38 3.16 13.29%
P/EPS 102.88 82.48 29.34 65.04 260.38 27.09 27.94 138.64%
EY 0.97 1.21 3.41 1.54 0.38 3.69 3.58 -58.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.62 0.43 0.50 0.47 0.45 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 3.17 2.79 3.06 3.75 3.65 2.82 22.66%
P/EPS 103.60 93.78 29.81 55.75 264.15 29.30 24.96 158.49%
EY 0.97 1.07 3.35 1.79 0.38 3.41 4.01 -61.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.71 0.43 0.43 0.48 0.48 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