[KIMHIN] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -9.06%
YoY- -20.74%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 235,535 239,053 258,677 265,035 237,387 228,283 198,421 2.89%
PBT 13,846 19,930 36,079 45,502 39,599 35,603 12,672 1.48%
Tax -3,923 -1,707 -11,988 -16,540 -3,057 -2,803 1,687 -
NP 9,923 18,223 24,091 28,962 36,542 32,800 14,359 -5.97%
-
NP to SH 9,283 17,519 23,679 28,962 36,542 32,800 14,179 -6.81%
-
Tax Rate 28.33% 8.56% 33.23% 36.35% 7.72% 7.87% -13.31% -
Total Cost 225,612 220,830 234,586 236,073 200,845 195,483 184,062 3.44%
-
Net Worth 418,683 425,182 423,050 400,524 370,434 350,240 322,614 4.43%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 11,510 11,656 - - - 7,252 - -
Div Payout % 123.99% 66.54% - - - 22.11% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 418,683 425,182 423,050 400,524 370,434 350,240 322,614 4.43%
NOSH 143,877 145,610 151,089 150,573 144,701 144,727 145,321 -0.16%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 4.21% 7.62% 9.31% 10.93% 15.39% 14.37% 7.24% -
ROE 2.22% 4.12% 5.60% 7.23% 9.86% 9.36% 4.40% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 163.71 164.17 171.21 176.02 164.05 157.73 136.54 3.06%
EPS 6.45 12.03 15.67 19.23 25.25 22.66 9.76 -6.66%
DPS 8.00 8.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.91 2.92 2.80 2.66 2.56 2.42 2.22 4.61%
Adjusted Per Share Value based on latest NOSH - 150,573
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 151.36 153.62 166.23 170.31 152.55 146.70 127.51 2.89%
EPS 5.97 11.26 15.22 18.61 23.48 21.08 9.11 -6.79%
DPS 7.40 7.49 0.00 0.00 0.00 4.66 0.00 -
NAPS 2.6905 2.7323 2.7186 2.5738 2.3804 2.2507 2.0731 4.43%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.39 1.25 1.59 2.05 2.22 1.77 0.91 -
P/RPS 0.85 0.76 0.93 1.16 1.35 1.12 0.67 4.04%
P/EPS 21.54 10.39 10.15 10.66 8.79 7.81 9.33 14.95%
EY 4.64 9.63 9.86 9.38 11.38 12.80 10.72 -13.02%
DY 5.76 6.40 0.00 0.00 0.00 2.82 0.00 -
P/NAPS 0.48 0.43 0.57 0.77 0.87 0.73 0.41 2.66%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/07 20/11/06 16/11/05 24/11/04 11/11/03 29/11/02 19/11/01 -
Price 1.37 1.27 1.42 2.05 2.67 1.90 1.08 -
P/RPS 0.84 0.77 0.83 1.16 1.63 1.20 0.79 1.02%
P/EPS 21.23 10.56 9.06 10.66 10.57 8.38 11.07 11.45%
EY 4.71 9.47 11.04 9.38 9.46 11.93 9.03 -10.27%
DY 5.84 6.30 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 0.47 0.43 0.51 0.77 1.04 0.79 0.49 -0.69%

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