[KIMHIN] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -29.49%
YoY- -18.79%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 217,584 218,340 225,876 243,080 213,696 207,420 182,708 2.95%
PBT 13,460 7,176 35,172 45,856 38,376 43,336 5,404 16.41%
Tax -5,880 -3,560 -12,108 -15,088 -488 -860 640 -
NP 7,580 3,616 23,064 30,768 37,888 42,476 6,044 3.84%
-
NP to SH 8,052 3,100 23,064 30,768 37,888 42,476 6,044 4.89%
-
Tax Rate 43.68% 49.61% 34.43% 32.90% 1.27% 1.98% -11.84% -
Total Cost 210,004 214,724 202,812 212,312 175,808 164,944 176,664 2.92%
-
Net Worth 425,771 428,443 410,652 395,845 361,317 338,471 309,464 5.45%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 425,771 428,443 410,652 395,845 361,317 338,471 309,464 5.45%
NOSH 144,820 146,226 150,422 149,941 143,951 145,266 145,288 -0.05%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 3.48% 1.66% 10.21% 12.66% 17.73% 20.48% 3.31% -
ROE 1.89% 0.72% 5.62% 7.77% 10.49% 12.55% 1.95% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 150.24 149.32 150.16 162.12 148.45 142.79 125.76 3.00%
EPS 5.56 2.12 15.16 20.52 26.32 29.24 4.16 4.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.93 2.73 2.64 2.51 2.33 2.13 5.51%
Adjusted Per Share Value based on latest NOSH - 149,941
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 139.82 140.31 145.15 156.21 137.32 133.29 117.41 2.95%
EPS 5.17 1.99 14.82 19.77 24.35 27.30 3.88 4.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.736 2.7532 2.6389 2.5437 2.3219 2.175 1.9886 5.45%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.43 1.38 1.80 3.46 1.75 1.72 0.96 -
P/RPS 0.95 0.92 1.20 2.13 1.18 1.20 0.76 3.78%
P/EPS 25.72 65.09 11.74 16.86 6.65 5.88 23.08 1.82%
EY 3.89 1.54 8.52 5.93 15.04 17.00 4.33 -1.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.66 1.31 0.70 0.74 0.45 1.42%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 23/05/06 25/05/05 26/05/04 27/05/03 23/05/02 21/05/01 -
Price 1.44 1.40 1.70 2.78 1.85 1.75 0.96 -
P/RPS 0.96 0.94 1.13 1.71 1.25 1.23 0.76 3.96%
P/EPS 25.90 66.04 11.09 13.55 7.03 5.98 23.08 1.93%
EY 3.86 1.51 9.02 7.38 14.23 16.71 4.33 -1.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.62 1.05 0.74 0.75 0.45 1.42%

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