[KIMHIN] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 9.94%
YoY- -33.72%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 227,783 235,535 245,781 245,338 245,527 239,053 248,742 -5.68%
PBT 10,700 13,846 20,456 20,133 18,562 19,930 23,130 -40.10%
Tax -1,667 -3,923 -5,563 -6,045 -5,465 -1,707 -2,628 -26.11%
NP 9,033 9,923 14,893 14,088 13,097 18,223 20,502 -42.01%
-
NP to SH 8,291 9,283 14,076 13,694 12,456 17,519 19,913 -44.15%
-
Tax Rate 15.58% 28.33% 27.19% 30.03% 29.44% 8.56% 11.36% -
Total Cost 218,750 225,612 230,888 231,250 232,430 220,830 228,240 -2.78%
-
Net Worth 287,070 418,683 431,161 425,771 290,658 425,182 429,838 -23.53%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 11,510 11,510 - 11,656 11,656 11,656 11,656 -0.83%
Div Payout % 138.83% 123.99% - 85.12% 93.58% 66.54% 58.54% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 287,070 418,683 431,161 425,771 290,658 425,182 429,838 -23.53%
NOSH 143,535 143,877 144,685 144,820 145,329 145,610 145,707 -0.99%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.97% 4.21% 6.06% 5.74% 5.33% 7.62% 8.24% -
ROE 2.89% 2.22% 3.26% 3.22% 4.29% 4.12% 4.63% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 158.69 163.71 169.87 169.41 168.95 164.17 170.71 -4.73%
EPS 5.78 6.45 9.73 9.46 8.57 12.03 13.67 -43.57%
DPS 8.00 8.00 0.00 8.00 8.00 8.00 8.00 0.00%
NAPS 2.00 2.91 2.98 2.94 2.00 2.92 2.95 -22.77%
Adjusted Per Share Value based on latest NOSH - 144,820
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 146.38 151.36 157.94 157.66 157.78 153.62 159.84 -5.68%
EPS 5.33 5.97 9.05 8.80 8.00 11.26 12.80 -44.14%
DPS 7.40 7.40 0.00 7.49 7.49 7.49 7.49 -0.80%
NAPS 1.8447 2.6905 2.7707 2.736 1.8678 2.7323 2.7622 -23.54%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.28 1.39 1.53 1.43 1.24 1.25 1.47 -
P/RPS 0.81 0.85 0.90 0.84 0.73 0.76 0.86 -3.90%
P/EPS 22.16 21.54 15.73 15.12 14.47 10.39 10.76 61.65%
EY 4.51 4.64 6.36 6.61 6.91 9.63 9.30 -38.19%
DY 6.25 5.76 0.00 5.59 6.45 6.40 5.44 9.66%
P/NAPS 0.64 0.48 0.51 0.49 0.62 0.43 0.50 17.83%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 21/11/07 23/08/07 24/05/07 27/02/07 20/11/06 28/08/06 -
Price 1.39 1.37 1.48 1.44 1.41 1.27 1.26 -
P/RPS 0.88 0.84 0.87 0.85 0.83 0.77 0.74 12.20%
P/EPS 24.06 21.23 15.21 15.23 16.45 10.56 9.22 89.21%
EY 4.16 4.71 6.57 6.57 6.08 9.47 10.85 -47.13%
DY 5.76 5.84 0.00 5.56 5.67 6.30 6.35 -6.27%
P/NAPS 0.70 0.47 0.50 0.49 0.71 0.43 0.43 38.26%

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