[KIMHIN] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 88.37%
YoY- -27.85%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 60,500 54,396 64,624 66,261 60,057 54,585 58,150 2.68%
PBT 5,317 3,365 3,194 8,580 4,994 1,794 4,562 10.78%
Tax -1,190 -1,470 -824 -2,079 -1,672 -890 2,934 -
NP 4,127 1,895 2,370 6,501 3,322 904 7,496 -32.89%
-
NP to SH 3,675 2,013 2,185 6,203 3,293 775 7,248 -36.49%
-
Tax Rate 22.38% 43.68% 25.80% 24.23% 33.48% 49.61% -64.31% -
Total Cost 56,373 52,501 62,254 59,760 56,735 53,681 50,654 7.41%
-
Net Worth 431,161 425,771 290,658 425,182 429,838 428,443 439,240 -1.23%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 11,574 - - - - - - -
Div Payout % 314.96% - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 431,161 425,771 290,658 425,182 429,838 428,443 439,240 -1.23%
NOSH 144,685 144,820 145,329 145,610 145,707 146,226 145,443 -0.34%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.82% 3.48% 3.67% 9.81% 5.53% 1.66% 12.89% -
ROE 0.85% 0.47% 0.75% 1.46% 0.77% 0.18% 1.65% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 41.81 37.56 44.47 45.51 41.22 37.33 39.98 3.03%
EPS 2.54 1.39 1.50 4.26 2.26 0.53 4.98 -36.24%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.94 2.00 2.92 2.95 2.93 3.02 -0.88%
Adjusted Per Share Value based on latest NOSH - 145,610
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 38.88 34.96 41.53 42.58 38.59 35.08 37.37 2.68%
EPS 2.36 1.29 1.40 3.99 2.12 0.50 4.66 -36.54%
DPS 7.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7707 2.736 1.8678 2.7323 2.7622 2.7532 2.8226 -1.23%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.53 1.43 1.24 1.25 1.47 1.38 1.35 -
P/RPS 3.66 3.81 2.79 2.75 3.57 3.70 3.38 5.46%
P/EPS 60.24 102.88 82.48 29.34 65.04 260.38 27.09 70.61%
EY 1.66 0.97 1.21 3.41 1.54 0.38 3.69 -41.37%
DY 5.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.62 0.43 0.50 0.47 0.45 8.72%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 24/05/07 27/02/07 20/11/06 28/08/06 23/05/06 28/02/06 -
Price 1.48 1.44 1.41 1.27 1.26 1.40 1.46 -
P/RPS 3.54 3.83 3.17 2.79 3.06 3.75 3.65 -2.02%
P/EPS 58.27 103.60 93.78 29.81 55.75 264.15 29.30 58.34%
EY 1.72 0.97 1.07 3.35 1.79 0.38 3.41 -36.71%
DY 5.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.71 0.43 0.43 0.48 0.48 2.76%

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