[KIMHIN] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 106.32%
YoY- 602.78%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 222,396 230,629 222,302 207,420 203,584 197,697 191,544 10.43%
PBT 30,897 38,276 41,030 43,336 20,114 17,624 11,912 88.45%
Tax -1,950 -2,846 -2,764 -860 473 1,521 1,896 -
NP 28,947 35,429 38,266 42,476 20,587 19,145 13,808 63.57%
-
NP to SH 28,947 35,429 38,266 42,476 20,587 19,145 13,808 63.57%
-
Tax Rate 6.31% 7.44% 6.74% 1.98% -2.35% -8.63% -15.92% -
Total Cost 193,449 195,200 184,036 164,944 182,997 178,552 177,736 5.79%
-
Net Worth 354,246 350,431 342,593 338,471 328,114 322,315 315,403 8.02%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 7,229 9,653 14,516 - - - - -
Div Payout % 24.98% 27.25% 37.94% - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 354,246 350,431 342,593 338,471 328,114 322,315 315,403 8.02%
NOSH 144,590 144,806 145,166 145,266 145,183 145,187 145,347 -0.34%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 13.02% 15.36% 17.21% 20.48% 10.11% 9.68% 7.21% -
ROE 8.17% 10.11% 11.17% 12.55% 6.27% 5.94% 4.38% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 153.81 159.27 153.14 142.79 140.23 136.17 131.78 10.82%
EPS 20.02 24.47 26.36 29.24 14.18 13.19 9.50 64.14%
DPS 5.00 6.67 10.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.42 2.36 2.33 2.26 2.22 2.17 8.40%
Adjusted Per Share Value based on latest NOSH - 145,266
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 142.91 148.20 142.85 133.29 130.82 127.04 123.09 10.43%
EPS 18.60 22.77 24.59 27.30 13.23 12.30 8.87 63.60%
DPS 4.65 6.20 9.33 0.00 0.00 0.00 0.00 -
NAPS 2.2764 2.2519 2.2015 2.175 2.1085 2.0712 2.0268 8.02%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.08 1.77 2.00 1.72 1.40 0.91 1.09 -
P/RPS 1.35 1.11 1.31 1.20 1.00 0.67 0.83 38.18%
P/EPS 10.39 7.23 7.59 5.88 9.87 6.90 11.47 -6.36%
EY 9.63 13.82 13.18 17.00 10.13 14.49 8.72 6.82%
DY 2.40 3.77 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.73 0.85 0.74 0.62 0.41 0.50 42.30%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 29/11/02 28/08/02 23/05/02 26/02/02 19/11/01 15/08/01 -
Price 1.90 1.90 2.11 1.75 1.57 1.08 1.06 -
P/RPS 1.24 1.19 1.38 1.23 1.12 0.79 0.80 33.82%
P/EPS 9.49 7.77 8.00 5.98 11.07 8.19 11.16 -10.21%
EY 10.54 12.88 12.49 16.71 9.03 12.21 8.96 11.40%
DY 2.63 3.51 4.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.79 0.89 0.75 0.69 0.49 0.49 36.21%

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