[KIMHIN] QoQ 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- -19.82%
YoY- 57.87%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
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 53,424 49,424 61,821 59,296 51,855 55,311 52,501 1.16%
PBT 9,594 2,190 8,192 9,681 10,834 6,896 7,262 20.42%
Tax -122 185 -753 -1,167 -215 -668 193 -
NP 9,472 2,375 7,439 8,514 10,619 6,228 7,455 17.32%
-
NP to SH 9,472 2,375 7,439 8,514 10,619 6,228 7,455 17.32%
-
Tax Rate 1.27% -8.45% 9.19% 12.05% 1.98% 9.69% -2.66% -
Total Cost 43,952 47,049 54,382 50,782 41,236 49,083 45,046 -1.62%
-
Net Worth 361,317 354,801 350,240 342,300 338,471 328,095 322,614 7.85%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - 7,252 - - - -
Div Payout % - - - 85.18% - - - -
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 361,317 354,801 350,240 342,300 338,471 328,095 322,614 7.85%
NOSH 143,951 144,817 144,727 145,042 145,266 145,174 145,321 -0.63%
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% 4.81% 12.03% 14.36% 20.48% 11.26% 14.20% -
ROE 2.62% 0.67% 2.12% 2.49% 3.14% 1.90% 2.31% -
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 37.11 34.13 42.72 40.88 35.70 38.10 36.13 1.80%
EPS 6.58 1.64 5.14 5.87 7.31 4.29 5.13 18.06%
DPS 0.00 0.00 0.00 5.00 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 34.33 31.76 39.73 38.10 33.32 35.54 33.74 1.16%
EPS 6.09 1.53 4.78 5.47 6.82 4.00 4.79 17.37%
DPS 0.00 0.00 0.00 4.66 0.00 0.00 0.00 -
NAPS 2.3219 2.28 2.2507 2.1996 2.175 2.1084 2.0731 7.85%
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 4.72 6.09 4.14 4.89 4.82 3.67 2.52 52.00%
P/EPS 26.60 126.83 34.44 34.07 23.53 32.63 17.74 31.03%
EY 3.76 0.79 2.90 2.94 4.25 3.06 5.64 -23.70%
DY 0.00 0.00 0.00 2.50 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 4.98 5.57 4.45 5.16 4.90 4.12 2.99 40.55%
P/EPS 28.12 115.85 36.96 35.95 23.94 36.60 21.05 21.31%
EY 3.56 0.86 2.71 2.78 4.18 2.73 4.75 -17.50%
DY 0.00 0.00 0.00 2.37 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