[KIMHIN] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -9.06%
YoY- -20.74%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 255,221 254,205 258,506 265,035 262,180 265,021 257,675 -0.63%
PBT 38,209 37,354 40,025 45,502 45,641 53,184 51,314 -17.86%
Tax -13,442 -14,511 -15,256 -16,540 -13,792 -11,330 -7,680 45.28%
NP 24,767 22,843 24,769 28,962 31,849 41,854 43,634 -31.46%
-
NP to SH 24,538 22,843 24,769 28,962 31,849 41,854 43,634 -31.89%
-
Tax Rate 35.18% 38.85% 38.12% 36.35% 30.22% 21.30% 14.97% -
Total Cost 230,454 231,362 233,737 236,073 230,331 223,167 214,041 5.05%
-
Net Worth 419,395 410,652 405,421 400,524 398,689 395,845 378,453 7.09%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 419,395 410,652 405,421 400,524 398,689 395,845 378,453 7.09%
NOSH 151,954 150,422 150,714 150,573 150,448 149,941 145,558 2.91%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.70% 8.99% 9.58% 10.93% 12.15% 15.79% 16.93% -
ROE 5.85% 5.56% 6.11% 7.23% 7.99% 10.57% 11.53% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 167.96 168.99 171.52 176.02 174.27 176.75 177.02 -3.44%
EPS 16.15 15.19 16.43 19.23 21.17 27.91 29.98 -33.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.76 2.73 2.69 2.66 2.65 2.64 2.60 4.06%
Adjusted Per Share Value based on latest NOSH - 150,573
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 164.01 163.35 166.12 170.31 168.48 170.30 165.58 -0.63%
EPS 15.77 14.68 15.92 18.61 20.47 26.90 28.04 -31.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6951 2.6389 2.6053 2.5738 2.562 2.5437 2.432 7.09%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.75 1.80 2.13 2.05 2.78 3.46 2.64 -
P/RPS 1.04 1.07 1.24 1.16 1.60 1.96 1.49 -21.33%
P/EPS 10.84 11.85 12.96 10.66 13.13 12.40 8.81 14.83%
EY 9.23 8.44 7.72 9.38 7.61 8.07 11.35 -12.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.66 0.79 0.77 1.05 1.31 1.02 -27.49%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 25/05/05 23/02/05 24/11/04 18/08/04 26/05/04 18/02/04 -
Price 1.65 1.70 1.99 2.05 2.25 2.78 2.68 -
P/RPS 0.98 1.01 1.16 1.16 1.29 1.57 1.51 -25.05%
P/EPS 10.22 11.19 12.11 10.66 10.63 9.96 8.94 9.33%
EY 9.79 8.93 8.26 9.38 9.41 10.04 11.19 -8.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.62 0.74 0.77 0.85 1.05 1.03 -30.27%

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