[KIMHIN] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -3.63%
YoY- -18.85%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 249,399 229,518 245,781 248,742 255,221 262,180 229,569 1.38%
PBT 12,577 8,729 20,456 23,130 38,209 45,641 33,742 -15.15%
Tax -3,745 1,133 -5,563 -2,628 -13,442 -13,792 -2,104 10.07%
NP 8,832 9,862 14,893 20,502 24,767 31,849 31,638 -19.14%
-
NP to SH 8,383 9,034 14,076 19,913 24,538 31,849 31,638 -19.84%
-
Tax Rate 29.78% -12.98% 27.19% 11.36% 35.18% 30.22% 6.24% -
Total Cost 240,567 219,656 230,888 228,240 230,454 230,331 197,931 3.30%
-
Net Worth 427,053 424,243 431,161 429,838 419,395 398,689 368,544 2.48%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 7,002 11,510 - 11,656 - - - -
Div Payout % 83.53% 127.41% - 58.54% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 427,053 424,243 431,161 429,838 419,395 398,689 368,544 2.48%
NOSH 139,559 140,944 144,685 145,707 151,954 150,448 143,962 -0.51%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 3.54% 4.30% 6.06% 8.24% 9.70% 12.15% 13.78% -
ROE 1.96% 2.13% 3.26% 4.63% 5.85% 7.99% 8.58% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 178.70 162.84 169.87 170.71 167.96 174.27 159.46 1.91%
EPS 6.01 6.41 9.73 13.67 16.15 21.17 21.98 -19.42%
DPS 5.00 8.17 0.00 8.00 0.00 0.00 0.00 -
NAPS 3.06 3.01 2.98 2.95 2.76 2.65 2.56 3.01%
Adjusted Per Share Value based on latest NOSH - 145,707
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 160.27 147.49 157.94 159.84 164.01 168.48 147.52 1.38%
EPS 5.39 5.81 9.05 12.80 15.77 20.47 20.33 -19.83%
DPS 4.50 7.40 0.00 7.49 0.00 0.00 0.00 -
NAPS 2.7443 2.7262 2.7707 2.7622 2.6951 2.562 2.3683 2.48%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.96 1.26 1.53 1.47 1.75 2.78 2.10 -
P/RPS 0.54 0.77 0.90 0.86 1.04 1.60 1.32 -13.82%
P/EPS 15.98 19.66 15.73 10.76 10.84 13.13 9.56 8.93%
EY 6.26 5.09 6.36 9.30 9.23 7.61 10.47 -8.20%
DY 5.21 6.48 0.00 5.44 0.00 0.00 0.00 -
P/NAPS 0.31 0.42 0.51 0.50 0.63 1.05 0.82 -14.95%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 24/08/09 27/08/08 23/08/07 28/08/06 24/08/05 18/08/04 20/08/03 -
Price 0.94 1.20 1.48 1.26 1.65 2.25 2.00 -
P/RPS 0.53 0.74 0.87 0.74 0.98 1.29 1.25 -13.31%
P/EPS 15.65 18.72 15.21 9.22 10.22 10.63 9.10 9.44%
EY 6.39 5.34 6.57 10.85 9.79 9.41 10.99 -8.63%
DY 5.32 6.81 0.00 6.35 0.00 0.00 0.00 -
P/NAPS 0.31 0.40 0.50 0.43 0.60 0.85 0.78 -14.24%

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