[KIMHIN] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
11-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 56.56%
YoY- 28.58%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 180,903 195,494 195,323 187,963 172,972 148,273 155,005 2.60%
PBT 15,368 27,651 31,597 37,409 28,707 13,218 6,047 16.81%
Tax -4,641 -8,899 -12,102 -3,242 -2,135 1,141 1,690 -
NP 10,727 18,752 19,495 34,167 26,572 14,359 7,737 5.59%
-
NP to SH 10,271 18,405 19,495 34,167 26,572 14,359 7,737 4.83%
-
Tax Rate 30.20% 32.18% 38.30% 8.67% 7.44% -8.63% -27.95% -
Total Cost 170,176 176,742 175,828 153,796 146,400 133,914 147,268 2.43%
-
Net Worth 424,806 424,497 400,437 370,154 350,431 322,315 316,779 5.00%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - 7,240 - - -
Div Payout % - - - - 27.25% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 424,806 424,497 400,437 370,154 350,431 322,315 316,779 5.00%
NOSH 145,481 151,606 150,540 144,591 144,806 145,187 145,981 -0.05%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.93% 9.59% 9.98% 18.18% 15.36% 9.68% 4.99% -
ROE 2.42% 4.34% 4.87% 9.23% 7.58% 4.45% 2.44% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 124.35 128.95 129.75 130.00 119.45 102.13 106.18 2.66%
EPS 7.06 12.14 12.95 23.63 18.35 9.89 5.30 4.89%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.92 2.80 2.66 2.56 2.42 2.22 2.17 5.06%
Adjusted Per Share Value based on latest NOSH - 144,701
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 116.25 125.63 125.52 120.79 111.15 95.28 99.61 2.60%
EPS 6.60 11.83 12.53 21.96 17.08 9.23 4.97 4.83%
DPS 0.00 0.00 0.00 0.00 4.65 0.00 0.00 -
NAPS 2.7298 2.7279 2.5732 2.3786 2.2519 2.0712 2.0356 5.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.25 1.59 2.05 2.22 1.77 0.91 1.34 -
P/RPS 1.01 1.23 1.58 1.71 1.48 0.89 1.26 -3.61%
P/EPS 17.71 13.10 15.83 9.39 9.65 9.20 25.28 -5.75%
EY 5.65 7.64 6.32 10.64 10.37 10.87 3.96 6.09%
DY 0.00 0.00 0.00 0.00 2.82 0.00 0.00 -
P/NAPS 0.43 0.57 0.77 0.87 0.73 0.41 0.62 -5.91%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 16/11/05 24/11/04 11/11/03 29/11/02 19/11/01 21/11/00 -
Price 1.27 1.42 2.05 2.67 1.90 1.08 1.40 -
P/RPS 1.02 1.10 1.58 2.05 1.59 1.06 1.32 -4.20%
P/EPS 17.99 11.70 15.83 11.30 10.35 10.92 26.42 -6.20%
EY 5.56 8.55 6.32 8.85 9.66 9.16 3.79 6.59%
DY 0.00 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.43 0.51 0.77 1.04 0.79 0.49 0.65 -6.65%

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