[KIMHIN] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -4.22%
YoY- 50.74%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 260,430 245,658 243,080 257,675 250,617 236,648 213,696 14.05%
PBT 42,129 35,374 45,856 51,314 49,878 46,720 38,376 6.39%
Tax -16,136 -15,296 -15,088 -7,680 -4,322 -3,072 -488 923.64%
NP 25,993 20,078 30,768 43,634 45,556 43,648 37,888 -22.16%
-
NP to SH 25,993 20,078 30,768 43,634 45,556 43,648 37,888 -22.16%
-
Tax Rate 38.30% 43.24% 32.90% 14.97% 8.67% 6.58% 1.27% -
Total Cost 234,437 225,580 212,312 214,041 205,061 193,000 175,808 21.08%
-
Net Worth 400,437 398,253 395,845 378,121 370,154 368,531 361,317 7.07%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 7,271 - - - -
Div Payout % - - - 16.66% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 400,437 398,253 395,845 378,121 370,154 368,531 361,317 7.07%
NOSH 150,540 150,284 149,941 145,431 144,591 143,957 143,951 3.02%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.98% 8.17% 12.66% 16.93% 18.18% 18.44% 17.73% -
ROE 6.49% 5.04% 7.77% 11.54% 12.31% 11.84% 10.49% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 173.00 163.46 162.12 177.18 173.33 164.39 148.45 10.71%
EPS 17.27 13.36 20.52 30.00 31.51 30.32 26.32 -24.43%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.66 2.65 2.64 2.60 2.56 2.56 2.51 3.93%
Adjusted Per Share Value based on latest NOSH - 145,558
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 167.35 157.86 156.21 165.58 161.05 152.07 137.32 14.05%
EPS 16.70 12.90 19.77 28.04 29.27 28.05 24.35 -22.17%
DPS 0.00 0.00 0.00 4.67 0.00 0.00 0.00 -
NAPS 2.5732 2.5592 2.5437 2.4298 2.3786 2.3682 2.3219 7.07%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.05 2.78 3.46 2.64 2.22 2.10 1.75 -
P/RPS 1.18 1.70 2.13 1.49 1.28 1.28 1.18 0.00%
P/EPS 11.87 20.81 16.86 8.80 7.05 6.93 6.65 46.99%
EY 8.42 4.81 5.93 11.36 14.19 14.44 15.04 -32.00%
DY 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
P/NAPS 0.77 1.05 1.31 1.02 0.87 0.82 0.70 6.54%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 18/08/04 26/05/04 18/02/04 11/11/03 20/08/03 27/05/03 -
Price 2.05 2.25 2.78 2.68 2.67 2.00 1.85 -
P/RPS 1.18 1.38 1.71 1.51 1.54 1.22 1.25 -3.75%
P/EPS 11.87 16.84 13.55 8.93 8.47 6.60 7.03 41.66%
EY 8.42 5.94 7.38 11.20 11.80 15.16 14.23 -29.45%
DY 0.00 0.00 0.00 1.87 0.00 0.00 0.00 -
P/NAPS 0.77 0.85 1.05 1.03 1.04 0.78 0.74 2.67%

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