[KIMHIN] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 298.82%
YoY- -10.8%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 69,712 69,639 64,900 53,424 49,424 61,821 59,296 11.35%
PBT 13,905 14,049 13,766 9,594 2,190 8,192 9,681 27.21%
Tax -4,438 -1,706 -1,414 -122 185 -753 -1,167 143.04%
NP 9,467 12,343 12,352 9,472 2,375 7,439 8,514 7.30%
-
NP to SH 9,467 12,343 12,352 9,472 2,375 7,439 8,514 7.30%
-
Tax Rate 31.92% 12.14% 10.27% 1.27% -8.45% 9.19% 12.05% -
Total Cost 60,245 57,296 52,548 43,952 47,049 54,382 50,782 12.03%
-
Net Worth 378,453 370,434 368,544 361,317 354,801 350,240 342,300 6.90%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - 7,252 -
Div Payout % - - - - - - 85.18% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 378,453 370,434 368,544 361,317 354,801 350,240 342,300 6.90%
NOSH 145,558 144,701 143,962 143,951 144,817 144,727 145,042 0.23%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 13.58% 17.72% 19.03% 17.73% 4.81% 12.03% 14.36% -
ROE 2.50% 3.33% 3.35% 2.62% 0.67% 2.12% 2.49% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 47.89 48.13 45.08 37.11 34.13 42.72 40.88 11.09%
EPS 6.51 8.53 8.58 6.58 1.64 5.14 5.87 7.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.60 2.56 2.56 2.51 2.45 2.42 2.36 6.65%
Adjusted Per Share Value based on latest NOSH - 143,951
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 44.80 44.75 41.71 34.33 31.76 39.73 38.10 11.37%
EPS 6.08 7.93 7.94 6.09 1.53 4.78 5.47 7.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.66 -
NAPS 2.432 2.3804 2.3683 2.3219 2.28 2.2507 2.1996 6.90%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.64 2.22 2.10 1.75 2.08 1.77 2.00 -
P/RPS 5.51 4.61 4.66 4.72 6.09 4.14 4.89 8.25%
P/EPS 40.59 26.03 24.48 26.60 126.83 34.44 34.07 12.34%
EY 2.46 3.84 4.09 3.76 0.79 2.90 2.94 -11.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
P/NAPS 1.02 0.87 0.82 0.70 0.85 0.73 0.85 12.88%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 11/11/03 20/08/03 27/05/03 24/02/03 29/11/02 28/08/02 -
Price 2.68 2.67 2.00 1.85 1.90 1.90 2.11 -
P/RPS 5.60 5.55 4.44 4.98 5.57 4.45 5.16 5.59%
P/EPS 41.21 31.30 23.31 28.12 115.85 36.96 35.95 9.50%
EY 2.43 3.19 4.29 3.56 0.86 2.71 2.78 -8.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.37 -
P/NAPS 1.03 1.04 0.78 0.74 0.78 0.79 0.89 10.20%

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