[KIMHIN] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -9.91%
YoY- 177.13%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 213,696 222,396 230,629 222,302 207,420 203,584 197,697 5.32%
PBT 38,376 30,897 38,276 41,030 43,336 20,114 17,624 68.07%
Tax -488 -1,950 -2,846 -2,764 -860 473 1,521 -
NP 37,888 28,947 35,429 38,266 42,476 20,587 19,145 57.69%
-
NP to SH 37,888 28,947 35,429 38,266 42,476 20,587 19,145 57.69%
-
Tax Rate 1.27% 6.31% 7.44% 6.74% 1.98% -2.35% -8.63% -
Total Cost 175,808 193,449 195,200 184,036 164,944 182,997 178,552 -1.02%
-
Net Worth 361,317 354,246 350,431 342,593 338,471 328,114 322,315 7.92%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 7,229 9,653 14,516 - - - -
Div Payout % - 24.98% 27.25% 37.94% - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 361,317 354,246 350,431 342,593 338,471 328,114 322,315 7.92%
NOSH 143,951 144,590 144,806 145,166 145,266 145,183 145,187 -0.56%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 17.73% 13.02% 15.36% 17.21% 20.48% 10.11% 9.68% -
ROE 10.49% 8.17% 10.11% 11.17% 12.55% 6.27% 5.94% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 148.45 153.81 159.27 153.14 142.79 140.23 136.17 5.93%
EPS 26.32 20.02 24.47 26.36 29.24 14.18 13.19 58.56%
DPS 0.00 5.00 6.67 10.00 0.00 0.00 0.00 -
NAPS 2.51 2.45 2.42 2.36 2.33 2.26 2.22 8.53%
Adjusted Per Share Value based on latest NOSH - 145,042
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 137.32 142.91 148.20 142.85 133.29 130.82 127.04 5.32%
EPS 24.35 18.60 22.77 24.59 27.30 13.23 12.30 57.72%
DPS 0.00 4.65 6.20 9.33 0.00 0.00 0.00 -
NAPS 2.3219 2.2764 2.2519 2.2015 2.175 2.1085 2.0712 7.92%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.75 2.08 1.77 2.00 1.72 1.40 0.91 -
P/RPS 1.18 1.35 1.11 1.31 1.20 1.00 0.67 45.88%
P/EPS 6.65 10.39 7.23 7.59 5.88 9.87 6.90 -2.43%
EY 15.04 9.63 13.82 13.18 17.00 10.13 14.49 2.51%
DY 0.00 2.40 3.77 5.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.85 0.73 0.85 0.74 0.62 0.41 42.89%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 24/02/03 29/11/02 28/08/02 23/05/02 26/02/02 19/11/01 -
Price 1.85 1.90 1.90 2.11 1.75 1.57 1.08 -
P/RPS 1.25 1.24 1.19 1.38 1.23 1.12 0.79 35.82%
P/EPS 7.03 9.49 7.77 8.00 5.98 11.07 8.19 -9.68%
EY 14.23 10.54 12.88 12.49 16.71 9.03 12.21 10.75%
DY 0.00 2.63 3.51 4.74 0.00 0.00 0.00 -
P/NAPS 0.74 0.78 0.79 0.89 0.75 0.69 0.49 31.66%

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