[KIMHIN] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 8.94%
YoY- 40.61%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 187,963 118,324 53,424 222,396 172,972 111,151 51,855 135.78%
PBT 37,409 23,360 9,594 30,897 28,707 20,515 10,834 128.27%
Tax -3,242 -1,536 -122 -1,950 -2,135 -1,382 -215 509.34%
NP 34,167 21,824 9,472 28,947 26,572 19,133 10,619 117.79%
-
NP to SH 34,167 21,824 9,472 28,947 26,572 19,133 10,619 117.79%
-
Tax Rate 8.67% 6.58% 1.27% 6.31% 7.44% 6.74% 1.98% -
Total Cost 153,796 96,500 43,952 193,449 146,400 92,018 41,236 140.30%
-
Net Worth 370,154 368,531 361,317 354,246 350,431 342,593 338,471 6.14%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 7,229 7,240 7,258 - -
Div Payout % - - - 24.98% 27.25% 37.94% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 370,154 368,531 361,317 354,246 350,431 342,593 338,471 6.14%
NOSH 144,591 143,957 143,951 144,590 144,806 145,166 145,266 -0.30%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 18.18% 18.44% 17.73% 13.02% 15.36% 17.21% 20.48% -
ROE 9.23% 5.92% 2.62% 8.17% 7.58% 5.58% 3.14% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 130.00 82.19 37.11 153.81 119.45 76.57 35.70 136.50%
EPS 23.63 15.16 6.58 20.02 18.35 13.18 7.31 118.46%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 2.56 2.56 2.51 2.45 2.42 2.36 2.33 6.47%
Adjusted Per Share Value based on latest NOSH - 144,817
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 120.79 76.04 34.33 142.91 111.15 71.43 33.32 135.79%
EPS 21.96 14.02 6.09 18.60 17.08 12.30 6.82 117.89%
DPS 0.00 0.00 0.00 4.65 4.65 4.66 0.00 -
NAPS 2.3786 2.3682 2.3219 2.2764 2.2519 2.2015 2.175 6.14%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.22 2.10 1.75 2.08 1.77 2.00 1.72 -
P/RPS 1.71 2.55 4.72 1.35 1.48 2.61 4.82 -49.85%
P/EPS 9.39 13.85 26.60 10.39 9.65 15.17 23.53 -45.76%
EY 10.64 7.22 3.76 9.63 10.37 6.59 4.25 84.27%
DY 0.00 0.00 0.00 2.40 2.82 2.50 0.00 -
P/NAPS 0.87 0.82 0.70 0.85 0.73 0.85 0.74 11.38%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 11/11/03 20/08/03 27/05/03 24/02/03 29/11/02 28/08/02 23/05/02 -
Price 2.67 2.00 1.85 1.90 1.90 2.11 1.75 -
P/RPS 2.05 2.43 4.98 1.24 1.59 2.76 4.90 -44.03%
P/EPS 11.30 13.19 28.12 9.49 10.35 16.01 23.94 -39.34%
EY 8.85 7.58 3.56 10.54 9.66 6.25 4.18 64.80%
DY 0.00 0.00 0.00 2.63 2.63 2.37 0.00 -
P/NAPS 1.04 0.78 0.74 0.78 0.79 0.89 0.75 24.32%

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