[KIMHIN] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -7.78%
YoY- -45.42%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 253,644 258,677 255,221 254,205 258,506 265,035 262,180 -2.17%
PBT 32,213 36,079 38,209 37,354 40,025 45,502 45,641 -20.67%
Tax -5,900 -11,988 -13,442 -14,511 -15,256 -16,540 -13,792 -43.13%
NP 26,313 24,091 24,767 22,843 24,769 28,962 31,849 -11.92%
-
NP to SH 25,653 23,679 24,538 22,843 24,769 28,962 31,849 -13.39%
-
Tax Rate 18.32% 33.23% 35.18% 38.85% 38.12% 36.35% 30.22% -
Total Cost 227,331 234,586 230,454 231,362 233,737 236,073 230,331 -0.86%
-
Net Worth 439,240 423,050 419,395 410,652 405,421 400,524 398,689 6.65%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 439,240 423,050 419,395 410,652 405,421 400,524 398,689 6.65%
NOSH 145,443 151,089 151,954 150,422 150,714 150,573 150,448 -2.22%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.37% 9.31% 9.70% 8.99% 9.58% 10.93% 12.15% -
ROE 5.84% 5.60% 5.85% 5.56% 6.11% 7.23% 7.99% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 174.39 171.21 167.96 168.99 171.52 176.02 174.27 0.04%
EPS 17.64 15.67 16.15 15.19 16.43 19.23 21.17 -11.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 2.80 2.76 2.73 2.69 2.66 2.65 9.07%
Adjusted Per Share Value based on latest NOSH - 150,422
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 162.99 166.23 164.01 163.35 166.12 170.31 168.48 -2.17%
EPS 16.48 15.22 15.77 14.68 15.92 18.61 20.47 -13.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8226 2.7186 2.6951 2.6389 2.6053 2.5738 2.562 6.65%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.35 1.59 1.75 1.80 2.13 2.05 2.78 -
P/RPS 0.77 0.93 1.04 1.07 1.24 1.16 1.60 -38.50%
P/EPS 7.65 10.15 10.84 11.85 12.96 10.66 13.13 -30.17%
EY 13.06 9.86 9.23 8.44 7.72 9.38 7.61 43.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.57 0.63 0.66 0.79 0.77 1.05 -43.06%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 16/11/05 24/08/05 25/05/05 23/02/05 24/11/04 18/08/04 -
Price 1.46 1.42 1.65 1.70 1.99 2.05 2.25 -
P/RPS 0.84 0.83 0.98 1.01 1.16 1.16 1.29 -24.81%
P/EPS 8.28 9.06 10.22 11.19 12.11 10.66 10.63 -15.30%
EY 12.08 11.04 9.79 8.93 8.26 9.38 9.41 18.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.60 0.62 0.74 0.77 0.85 -31.60%

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