[KIMHIN] YoY Annualized 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- -9.91%
YoY- 177.13%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 239,088 245,658 236,648 222,302 191,544 201,852 154,766 -0.46%
PBT 31,742 35,374 46,720 41,030 11,912 8,122 9,018 -1.32%
Tax -11,798 -15,296 -3,072 -2,764 1,896 1,280 218 -
NP 19,944 20,078 43,648 38,266 13,808 9,402 9,236 -0.81%
-
NP to SH 19,616 20,078 43,648 38,266 13,808 9,402 9,236 -0.79%
-
Tax Rate 37.17% 43.24% 6.58% 6.74% -15.92% -15.76% -2.42% -
Total Cost 219,144 225,580 193,000 184,036 177,736 192,450 145,530 -0.43%
-
Net Worth 419,041 398,253 368,531 342,593 315,403 315,848 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - 14,516 - - - -
Div Payout % - - - 37.94% - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 419,041 398,253 368,531 342,593 315,403 315,848 0 -100.00%
NOSH 151,826 150,284 143,957 145,166 145,347 146,906 144,312 -0.05%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 8.34% 8.17% 18.44% 17.21% 7.21% 4.66% 5.97% -
ROE 4.68% 5.04% 11.84% 11.17% 4.38% 2.98% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 157.47 163.46 164.39 153.14 131.78 137.40 107.24 -0.40%
EPS 12.92 13.36 30.32 26.36 9.50 6.40 6.40 -0.74%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.76 2.65 2.56 2.36 2.17 2.15 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 145,042
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 153.64 157.86 152.07 142.85 123.09 129.71 99.45 -0.46%
EPS 12.61 12.90 28.05 24.59 8.87 6.04 5.94 -0.79%
DPS 0.00 0.00 0.00 9.33 0.00 0.00 0.00 -
NAPS 2.6928 2.5592 2.3682 2.2015 2.0268 2.0297 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.75 2.78 2.10 2.00 1.09 1.63 0.00 -
P/RPS 1.11 1.70 1.28 1.31 0.83 1.19 0.00 -100.00%
P/EPS 13.54 20.81 6.93 7.59 11.47 25.47 0.00 -100.00%
EY 7.38 4.81 14.44 13.18 8.72 3.93 0.00 -100.00%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.05 0.82 0.85 0.50 0.76 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 24/08/05 18/08/04 20/08/03 28/08/02 15/08/01 25/08/00 - -
Price 1.65 2.25 2.00 2.11 1.06 1.55 0.00 -
P/RPS 1.05 1.38 1.22 1.38 0.80 1.13 0.00 -100.00%
P/EPS 12.77 16.84 6.60 8.00 11.16 24.22 0.00 -100.00%
EY 7.83 5.94 15.16 12.49 8.96 4.13 0.00 -100.00%
DY 0.00 0.00 0.00 4.74 0.00 0.00 0.00 -
P/NAPS 0.60 0.85 0.78 0.89 0.49 0.72 0.00 -100.00%

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