[KIMHIN] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
11-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 4.37%
YoY- 28.58%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 245,658 243,080 257,675 250,617 236,648 213,696 222,396 6.86%
PBT 35,374 45,856 51,314 49,878 46,720 38,376 30,897 9.44%
Tax -15,296 -15,088 -7,680 -4,322 -3,072 -488 -1,950 295.28%
NP 20,078 30,768 43,634 45,556 43,648 37,888 28,947 -21.66%
-
NP to SH 20,078 30,768 43,634 45,556 43,648 37,888 28,947 -21.66%
-
Tax Rate 43.24% 32.90% 14.97% 8.67% 6.58% 1.27% 6.31% -
Total Cost 225,580 212,312 214,041 205,061 193,000 175,808 193,449 10.79%
-
Net Worth 398,253 395,845 378,121 370,154 368,531 361,317 354,246 8.12%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 7,271 - - - 7,229 -
Div Payout % - - 16.66% - - - 24.98% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 398,253 395,845 378,121 370,154 368,531 361,317 354,246 8.12%
NOSH 150,284 149,941 145,431 144,591 143,957 143,951 144,590 2.61%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.17% 12.66% 16.93% 18.18% 18.44% 17.73% 13.02% -
ROE 5.04% 7.77% 11.54% 12.31% 11.84% 10.49% 8.17% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 163.46 162.12 177.18 173.33 164.39 148.45 153.81 4.14%
EPS 13.36 20.52 30.00 31.51 30.32 26.32 20.02 -23.65%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.65 2.64 2.60 2.56 2.56 2.51 2.45 5.37%
Adjusted Per Share Value based on latest NOSH - 144,701
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 157.86 156.21 165.58 161.05 152.07 137.32 142.91 6.86%
EPS 12.90 19.77 28.04 29.27 28.05 24.35 18.60 -21.66%
DPS 0.00 0.00 4.67 0.00 0.00 0.00 4.65 -
NAPS 2.5592 2.5437 2.4298 2.3786 2.3682 2.3219 2.2764 8.12%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.78 3.46 2.64 2.22 2.10 1.75 2.08 -
P/RPS 1.70 2.13 1.49 1.28 1.28 1.18 1.35 16.62%
P/EPS 20.81 16.86 8.80 7.05 6.93 6.65 10.39 58.96%
EY 4.81 5.93 11.36 14.19 14.44 15.04 9.63 -37.07%
DY 0.00 0.00 1.89 0.00 0.00 0.00 2.40 -
P/NAPS 1.05 1.31 1.02 0.87 0.82 0.70 0.85 15.14%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 26/05/04 18/02/04 11/11/03 20/08/03 27/05/03 24/02/03 -
Price 2.25 2.78 2.68 2.67 2.00 1.85 1.90 -
P/RPS 1.38 1.71 1.51 1.54 1.22 1.25 1.24 7.39%
P/EPS 16.84 13.55 8.93 8.47 6.60 7.03 9.49 46.62%
EY 5.94 7.38 11.20 11.80 15.16 14.23 10.54 -31.79%
DY 0.00 0.00 1.87 0.00 0.00 0.00 2.63 -
P/NAPS 0.85 1.05 1.03 1.04 0.78 0.74 0.78 5.90%

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