[KIMHIN] QoQ TTM 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- -11.75%
YoY- 40.61%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 237,387 229,569 223,965 222,396 228,283 218,963 209,762 8.58%
PBT 39,599 33,742 29,657 30,897 35,603 34,673 29,597 21.39%
Tax -3,057 -2,104 -1,857 -1,950 -2,803 -1,857 98 -
NP 36,542 31,638 27,800 28,947 32,800 32,816 29,695 14.82%
-
NP to SH 36,542 31,638 27,800 28,947 32,800 32,816 29,695 14.82%
-
Tax Rate 7.72% 6.24% 6.26% 6.31% 7.87% 5.36% -0.33% -
Total Cost 200,845 197,931 196,165 193,449 195,483 186,147 180,067 7.54%
-
Net Worth 370,434 368,544 361,317 354,801 350,240 342,300 338,471 6.19%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 7,252 7,252 7,252 7,252 - -
Div Payout % - - 26.09% 25.05% 22.11% 22.10% - -
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 370,434 368,544 361,317 354,801 350,240 342,300 338,471 6.19%
NOSH 144,701 143,962 143,951 144,817 144,727 145,042 145,266 -0.25%
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 15.39% 13.78% 12.41% 13.02% 14.37% 14.99% 14.16% -
ROE 9.86% 8.58% 7.69% 8.16% 9.36% 9.59% 8.77% -
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 164.05 159.46 155.58 153.57 157.73 150.96 144.40 8.86%
EPS 25.25 21.98 19.31 19.99 22.66 22.63 20.44 15.11%
DPS 0.00 0.00 5.00 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 152.55 147.52 143.92 142.91 146.70 140.71 134.79 8.59%
EPS 23.48 20.33 17.86 18.60 21.08 21.09 19.08 14.82%
DPS 0.00 0.00 4.66 4.66 4.66 4.66 0.00 -
NAPS 2.3804 2.3683 2.3219 2.28 2.2507 2.1996 2.175 6.19%
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 1.35 1.32 1.12 1.35 1.12 1.32 1.19 8.76%
P/EPS 8.79 9.56 9.06 10.41 7.81 8.84 8.41 2.98%
EY 11.38 10.47 11.04 9.61 12.80 11.31 11.88 -2.82%
DY 0.00 0.00 2.86 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 1.63 1.25 1.19 1.24 1.20 1.40 1.21 21.95%
P/EPS 10.57 9.10 9.58 9.51 8.38 9.33 8.56 15.08%
EY 9.46 10.99 10.44 10.52 11.93 10.72 11.68 -13.09%
DY 0.00 0.00 2.70 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