[KIMHIN] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -14.48%
YoY- -43.23%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 258,677 255,221 254,205 258,506 265,035 262,180 265,021 -1.60%
PBT 36,079 38,209 37,354 40,025 45,502 45,641 53,184 -22.77%
Tax -11,988 -13,442 -14,511 -15,256 -16,540 -13,792 -11,330 3.83%
NP 24,091 24,767 22,843 24,769 28,962 31,849 41,854 -30.78%
-
NP to SH 23,679 24,538 22,843 24,769 28,962 31,849 41,854 -31.57%
-
Tax Rate 33.23% 35.18% 38.85% 38.12% 36.35% 30.22% 21.30% -
Total Cost 234,586 230,454 231,362 233,737 236,073 230,331 223,167 3.37%
-
Net Worth 423,050 419,395 410,652 405,421 400,524 398,689 395,845 4.52%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 423,050 419,395 410,652 405,421 400,524 398,689 395,845 4.52%
NOSH 151,089 151,954 150,422 150,714 150,573 150,448 149,941 0.50%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.31% 9.70% 8.99% 9.58% 10.93% 12.15% 15.79% -
ROE 5.60% 5.85% 5.56% 6.11% 7.23% 7.99% 10.57% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 171.21 167.96 168.99 171.52 176.02 174.27 176.75 -2.09%
EPS 15.67 16.15 15.19 16.43 19.23 21.17 27.91 -31.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.76 2.73 2.69 2.66 2.65 2.64 3.99%
Adjusted Per Share Value based on latest NOSH - 150,714
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 166.23 164.01 163.35 166.12 170.31 168.48 170.30 -1.59%
EPS 15.22 15.77 14.68 15.92 18.61 20.47 26.90 -31.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7186 2.6951 2.6389 2.6053 2.5738 2.562 2.5437 4.52%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.59 1.75 1.80 2.13 2.05 2.78 3.46 -
P/RPS 0.93 1.04 1.07 1.24 1.16 1.60 1.96 -39.13%
P/EPS 10.15 10.84 11.85 12.96 10.66 13.13 12.40 -12.48%
EY 9.86 9.23 8.44 7.72 9.38 7.61 8.07 14.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.66 0.79 0.77 1.05 1.31 -42.55%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 24/08/05 25/05/05 23/02/05 24/11/04 18/08/04 26/05/04 -
Price 1.42 1.65 1.70 1.99 2.05 2.25 2.78 -
P/RPS 0.83 0.98 1.01 1.16 1.16 1.29 1.57 -34.59%
P/EPS 9.06 10.22 11.19 12.11 10.66 10.63 9.96 -6.11%
EY 11.04 9.79 8.93 8.26 9.38 9.41 10.04 6.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 0.62 0.74 0.77 0.85 1.05 -38.18%

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