[KIMHIN] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 8.34%
YoY- 3.57%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 239,053 248,742 251,760 253,644 258,677 255,221 254,205 -4.01%
PBT 19,930 23,130 25,214 32,213 36,079 38,209 37,354 -34.19%
Tax -1,707 -2,628 -3,763 -5,900 -11,988 -13,442 -14,511 -75.96%
NP 18,223 20,502 21,451 26,313 24,091 24,767 22,843 -13.97%
-
NP to SH 17,519 19,913 20,662 25,653 23,679 24,538 22,843 -16.20%
-
Tax Rate 8.56% 11.36% 14.92% 18.32% 33.23% 35.18% 38.85% -
Total Cost 220,830 228,240 230,309 227,331 234,586 230,454 231,362 -3.05%
-
Net Worth 425,182 429,838 428,443 439,240 423,050 419,395 410,652 2.34%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 11,656 11,656 - - - - - -
Div Payout % 66.54% 58.54% - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 425,182 429,838 428,443 439,240 423,050 419,395 410,652 2.34%
NOSH 145,610 145,707 146,226 145,443 151,089 151,954 150,422 -2.14%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.62% 8.24% 8.52% 10.37% 9.31% 9.70% 8.99% -
ROE 4.12% 4.63% 4.82% 5.84% 5.60% 5.85% 5.56% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 164.17 170.71 172.17 174.39 171.21 167.96 168.99 -1.90%
EPS 12.03 13.67 14.13 17.64 15.67 16.15 15.19 -14.38%
DPS 8.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 2.95 2.93 3.02 2.80 2.76 2.73 4.58%
Adjusted Per Share Value based on latest NOSH - 145,443
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 153.62 159.84 161.78 162.99 166.23 164.01 163.35 -4.00%
EPS 11.26 12.80 13.28 16.48 15.22 15.77 14.68 -16.19%
DPS 7.49 7.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7323 2.7622 2.7532 2.8226 2.7186 2.6951 2.6389 2.34%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.25 1.47 1.38 1.35 1.59 1.75 1.80 -
P/RPS 0.76 0.86 0.80 0.77 0.93 1.04 1.07 -20.37%
P/EPS 10.39 10.76 9.77 7.65 10.15 10.84 11.85 -8.38%
EY 9.63 9.30 10.24 13.06 9.86 9.23 8.44 9.18%
DY 6.40 5.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.47 0.45 0.57 0.63 0.66 -24.82%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 28/08/06 23/05/06 28/02/06 16/11/05 24/08/05 25/05/05 -
Price 1.27 1.26 1.40 1.46 1.42 1.65 1.70 -
P/RPS 0.77 0.74 0.81 0.84 0.83 0.98 1.01 -16.53%
P/EPS 10.56 9.22 9.91 8.28 9.06 10.22 11.19 -3.78%
EY 9.47 10.85 10.09 12.08 11.04 9.79 8.93 3.98%
DY 6.30 6.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.48 0.48 0.51 0.60 0.62 -21.63%

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