[KIMHIN] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 25.1%
YoY- -5.59%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 252,744 227,881 241,204 260,658 260,430 250,617 230,629 1.53%
PBT 16,021 14,202 20,490 36,868 42,129 49,878 38,276 -13.49%
Tax -2,542 -4,132 -6,188 -11,865 -16,136 -4,322 -2,846 -1.86%
NP 13,478 10,070 14,302 25,002 25,993 45,556 35,429 -14.86%
-
NP to SH 12,533 9,464 13,694 24,540 25,993 45,556 35,429 -15.88%
-
Tax Rate 15.87% 29.09% 30.20% 32.18% 38.30% 8.67% 7.44% -
Total Cost 239,265 217,810 226,901 235,656 234,437 205,061 195,200 3.44%
-
Net Worth 424,834 419,820 424,806 424,497 400,437 370,154 350,431 3.25%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 9,409 - - - - - 9,653 -0.42%
Div Payout % 75.08% - - - - - 27.25% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 424,834 419,820 424,806 424,497 400,437 370,154 350,431 3.25%
NOSH 141,141 144,268 145,481 151,606 150,540 144,591 144,806 -0.42%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.33% 4.42% 5.93% 9.59% 9.98% 18.18% 15.36% -
ROE 2.95% 2.25% 3.22% 5.78% 6.49% 12.31% 10.11% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 179.07 157.96 165.80 171.93 173.00 173.33 159.27 1.97%
EPS 8.88 6.56 9.41 16.19 17.27 31.51 24.47 -15.53%
DPS 6.67 0.00 0.00 0.00 0.00 0.00 6.67 0.00%
NAPS 3.01 2.91 2.92 2.80 2.66 2.56 2.42 3.69%
Adjusted Per Share Value based on latest NOSH - 151,089
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 162.42 146.44 155.00 167.50 167.35 161.05 148.20 1.53%
EPS 8.05 6.08 8.80 15.77 16.70 29.27 22.77 -15.89%
DPS 6.05 0.00 0.00 0.00 0.00 0.00 6.20 -0.40%
NAPS 2.73 2.6978 2.7298 2.7279 2.5732 2.3786 2.2519 3.25%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.10 1.39 1.25 1.59 2.05 2.22 1.77 -
P/RPS 0.61 0.88 0.75 0.92 1.18 1.28 1.11 -9.48%
P/EPS 12.39 21.19 13.28 9.82 11.87 7.05 7.23 9.38%
EY 8.07 4.72 7.53 10.18 8.42 14.19 13.82 -8.56%
DY 6.06 0.00 0.00 0.00 0.00 0.00 3.77 8.22%
P/NAPS 0.37 0.48 0.43 0.57 0.77 0.87 0.73 -10.69%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 21/11/07 20/11/06 16/11/05 24/11/04 11/11/03 29/11/02 -
Price 0.95 1.37 1.27 1.42 2.05 2.67 1.90 -
P/RPS 0.53 0.87 0.77 0.83 1.18 1.54 1.19 -12.60%
P/EPS 10.70 20.88 13.49 8.77 11.87 8.47 7.77 5.47%
EY 9.35 4.79 7.41 11.40 8.42 11.80 12.88 -5.19%
DY 7.02 0.00 0.00 0.00 0.00 0.00 3.51 12.23%
P/NAPS 0.32 0.47 0.43 0.51 0.77 1.04 0.79 -13.97%

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