[KIMHIN] QoQ Quarter Result on 31-Dec-2001 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -16.46%
YoY- 3560.0%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 61,821 59,296 51,855 55,311 52,501 50,095 45,677 22.33%
PBT 8,192 9,681 10,834 6,896 7,262 4,605 1,351 232.15%
Tax -753 -1,167 -215 -668 193 788 160 -
NP 7,439 8,514 10,619 6,228 7,455 5,393 1,511 189.12%
-
NP to SH 7,439 8,514 10,619 6,228 7,455 5,393 1,511 189.12%
-
Tax Rate 9.19% 12.05% 1.98% 9.69% -2.66% -17.11% -11.84% -
Total Cost 54,382 50,782 41,236 49,083 45,046 44,702 44,166 14.86%
-
Net Worth 350,240 342,300 338,471 328,095 322,614 315,439 309,464 8.59%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 7,252 - - - - - -
Div Payout % - 85.18% - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 350,240 342,300 338,471 328,095 322,614 315,439 309,464 8.59%
NOSH 144,727 145,042 145,266 145,174 145,321 145,363 145,288 -0.25%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 12.03% 14.36% 20.48% 11.26% 14.20% 10.77% 3.31% -
ROE 2.12% 2.49% 3.14% 1.90% 2.31% 1.71% 0.49% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 42.72 40.88 35.70 38.10 36.13 34.46 31.44 22.65%
EPS 5.14 5.87 7.31 4.29 5.13 3.71 1.04 189.86%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.36 2.33 2.26 2.22 2.17 2.13 8.87%
Adjusted Per Share Value based on latest NOSH - 145,174
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 39.73 38.10 33.32 35.54 33.74 32.19 29.35 22.34%
EPS 4.78 5.47 6.82 4.00 4.79 3.47 0.97 189.30%
DPS 0.00 4.66 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2507 2.1996 2.175 2.1084 2.0731 2.027 1.9886 8.59%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.77 2.00 1.72 1.40 0.91 1.09 0.96 -
P/RPS 4.14 4.89 4.82 3.67 2.52 3.16 3.05 22.57%
P/EPS 34.44 34.07 23.53 32.63 17.74 29.38 92.31 -48.14%
EY 2.90 2.94 4.25 3.06 5.64 3.40 1.08 93.07%
DY 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.85 0.74 0.62 0.41 0.50 0.45 38.02%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 28/08/02 23/05/02 26/02/02 19/11/01 15/08/01 21/05/01 -
Price 1.90 2.11 1.75 1.57 1.08 1.06 0.96 -
P/RPS 4.45 5.16 4.90 4.12 2.99 3.08 3.05 28.60%
P/EPS 36.96 35.95 23.94 36.60 21.05 28.57 92.31 -45.64%
EY 2.71 2.78 4.18 2.73 4.75 3.50 1.08 84.55%
DY 0.00 2.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.89 0.75 0.69 0.49 0.49 0.45 45.47%

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