[KIMHIN] QoQ TTM 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- -12.02%
YoY- -26.01%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 245,781 245,338 245,527 239,053 248,742 251,760 253,644 -2.08%
PBT 20,456 20,133 18,562 19,930 23,130 25,214 32,213 -26.18%
Tax -5,563 -6,045 -5,465 -1,707 -2,628 -3,763 -5,900 -3.85%
NP 14,893 14,088 13,097 18,223 20,502 21,451 26,313 -31.64%
-
NP to SH 14,076 13,694 12,456 17,519 19,913 20,662 25,653 -33.05%
-
Tax Rate 27.19% 30.03% 29.44% 8.56% 11.36% 14.92% 18.32% -
Total Cost 230,888 231,250 232,430 220,830 228,240 230,309 227,331 1.04%
-
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 - 11,656 11,656 11,656 11,656 - - -
Div Payout % - 85.12% 93.58% 66.54% 58.54% - - -
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 6.06% 5.74% 5.33% 7.62% 8.24% 8.52% 10.37% -
ROE 3.26% 3.22% 4.29% 4.12% 4.63% 4.82% 5.84% -
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 169.87 169.41 168.95 164.17 170.71 172.17 174.39 -1.74%
EPS 9.73 9.46 8.57 12.03 13.67 14.13 17.64 -32.81%
DPS 0.00 8.00 8.00 8.00 8.00 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 157.94 157.66 157.78 153.62 159.84 161.78 162.99 -2.08%
EPS 9.05 8.80 8.00 11.26 12.80 13.28 16.48 -33.01%
DPS 0.00 7.49 7.49 7.49 7.49 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 0.90 0.84 0.73 0.76 0.86 0.80 0.77 10.99%
P/EPS 15.73 15.12 14.47 10.39 10.76 9.77 7.65 61.91%
EY 6.36 6.61 6.91 9.63 9.30 10.24 13.06 -38.18%
DY 0.00 5.59 6.45 6.40 5.44 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 0.87 0.85 0.83 0.77 0.74 0.81 0.84 2.37%
P/EPS 15.21 15.23 16.45 10.56 9.22 9.91 8.28 50.15%
EY 6.57 6.57 6.08 9.47 10.85 10.09 12.08 -33.44%
DY 0.00 5.56 5.67 6.30 6.35 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