[KIMHIN] YoY Annualized 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- 30.89%
YoY- -10.8%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 218,340 225,876 243,080 213,696 207,420 182,708 166,832 4.58%
PBT 7,176 35,172 45,856 38,376 43,336 5,404 6,188 2.49%
Tax -3,560 -12,108 -15,088 -488 -860 640 268 -
NP 3,616 23,064 30,768 37,888 42,476 6,044 6,456 -9.20%
-
NP to SH 3,100 23,064 30,768 37,888 42,476 6,044 6,456 -11.50%
-
Tax Rate 49.61% 34.43% 32.90% 1.27% 1.98% -11.84% -4.33% -
Total Cost 214,724 202,812 212,312 175,808 164,944 176,664 160,376 4.98%
-
Net Worth 428,443 410,652 395,845 361,317 338,471 309,464 312,529 5.39%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 428,443 410,652 395,845 361,317 338,471 309,464 312,529 5.39%
NOSH 146,226 150,422 149,941 143,951 145,266 145,288 146,727 -0.05%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.66% 10.21% 12.66% 17.73% 20.48% 3.31% 3.87% -
ROE 0.72% 5.62% 7.77% 10.49% 12.55% 1.95% 2.07% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 149.32 150.16 162.12 148.45 142.79 125.76 113.70 4.64%
EPS 2.12 15.16 20.52 26.32 29.24 4.16 4.40 -11.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.93 2.73 2.64 2.51 2.33 2.13 2.13 5.45%
Adjusted Per Share Value based on latest NOSH - 143,951
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 140.31 145.15 156.21 137.32 133.29 117.41 107.21 4.58%
EPS 1.99 14.82 19.77 24.35 27.30 3.88 4.15 -11.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7532 2.6389 2.5437 2.3219 2.175 1.9886 2.0083 5.39%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.38 1.80 3.46 1.75 1.72 0.96 2.38 -
P/RPS 0.92 1.20 2.13 1.18 1.20 0.76 2.09 -12.77%
P/EPS 65.09 11.74 16.86 6.65 5.88 23.08 54.09 3.13%
EY 1.54 8.52 5.93 15.04 17.00 4.33 1.85 -3.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.66 1.31 0.70 0.74 0.45 1.12 -13.46%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 23/05/06 25/05/05 26/05/04 27/05/03 23/05/02 21/05/01 25/05/00 -
Price 1.40 1.70 2.78 1.85 1.75 0.96 2.02 -
P/RPS 0.94 1.13 1.71 1.25 1.23 0.76 1.78 -10.09%
P/EPS 66.04 11.09 13.55 7.03 5.98 23.08 45.91 6.24%
EY 1.51 9.02 7.38 14.23 16.71 4.33 2.18 -5.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.62 1.05 0.74 0.75 0.45 0.95 -10.74%

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