[KIMHIN] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -12.63%
YoY- -0.21%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 64,900 53,424 49,424 61,821 59,296 51,855 55,311 11.27%
PBT 13,766 9,594 2,190 8,192 9,681 10,834 6,896 58.74%
Tax -1,414 -122 185 -753 -1,167 -215 -668 65.08%
NP 12,352 9,472 2,375 7,439 8,514 10,619 6,228 58.05%
-
NP to SH 12,352 9,472 2,375 7,439 8,514 10,619 6,228 58.05%
-
Tax Rate 10.27% 1.27% -8.45% 9.19% 12.05% 1.98% 9.69% -
Total Cost 52,548 43,952 47,049 54,382 50,782 41,236 49,083 4.66%
-
Net Worth 368,544 361,317 354,801 350,240 342,300 338,471 328,095 8.08%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - 7,252 - - -
Div Payout % - - - - 85.18% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 368,544 361,317 354,801 350,240 342,300 338,471 328,095 8.08%
NOSH 143,962 143,951 144,817 144,727 145,042 145,266 145,174 -0.55%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 19.03% 17.73% 4.81% 12.03% 14.36% 20.48% 11.26% -
ROE 3.35% 2.62% 0.67% 2.12% 2.49% 3.14% 1.90% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 45.08 37.11 34.13 42.72 40.88 35.70 38.10 11.90%
EPS 8.58 6.58 1.64 5.14 5.87 7.31 4.29 58.94%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.56 2.51 2.45 2.42 2.36 2.33 2.26 8.68%
Adjusted Per Share Value based on latest NOSH - 144,727
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 41.71 34.33 31.76 39.73 38.10 33.32 35.54 11.29%
EPS 7.94 6.09 1.53 4.78 5.47 6.82 4.00 58.14%
DPS 0.00 0.00 0.00 0.00 4.66 0.00 0.00 -
NAPS 2.3683 2.3219 2.28 2.2507 2.1996 2.175 2.1084 8.08%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.10 1.75 2.08 1.77 2.00 1.72 1.40 -
P/RPS 4.66 4.72 6.09 4.14 4.89 4.82 3.67 17.31%
P/EPS 24.48 26.60 126.83 34.44 34.07 23.53 32.63 -17.47%
EY 4.09 3.76 0.79 2.90 2.94 4.25 3.06 21.40%
DY 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.82 0.70 0.85 0.73 0.85 0.74 0.62 20.55%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 20/08/03 27/05/03 24/02/03 29/11/02 28/08/02 23/05/02 26/02/02 -
Price 2.00 1.85 1.90 1.90 2.11 1.75 1.57 -
P/RPS 4.44 4.98 5.57 4.45 5.16 4.90 4.12 5.12%
P/EPS 23.31 28.12 115.85 36.96 35.95 23.94 36.60 -26.03%
EY 4.29 3.56 0.86 2.71 2.78 4.18 2.73 35.27%
DY 0.00 0.00 0.00 0.00 2.37 0.00 0.00 -
P/NAPS 0.78 0.74 0.78 0.79 0.89 0.75 0.69 8.54%

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