[KIMHIN] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 30.41%
YoY- 45.08%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 60,057 63,075 62,059 64,900 59,296 50,095 59,218 0.23%
PBT 4,994 7,078 6,223 13,766 9,681 4,605 2,514 12.11%
Tax -1,672 -2,807 -3,876 -1,414 -1,167 788 573 -
NP 3,322 4,271 2,347 12,352 8,514 5,393 3,087 1.22%
-
NP to SH 3,293 4,042 2,347 12,352 8,514 5,393 3,087 1.08%
-
Tax Rate 33.48% 39.66% 62.29% 10.27% 12.05% -17.11% -22.79% -
Total Cost 56,735 58,804 59,712 52,548 50,782 44,702 56,131 0.17%
-
Net Worth 429,838 419,395 398,689 368,544 342,300 315,439 316,050 5.25%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - 7,252 - - -
Div Payout % - - - - 85.18% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 429,838 419,395 398,689 368,544 342,300 315,439 316,050 5.25%
NOSH 145,707 151,954 150,448 143,962 145,042 145,363 147,000 -0.14%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.53% 6.77% 3.78% 19.03% 14.36% 10.77% 5.21% -
ROE 0.77% 0.96% 0.59% 3.35% 2.49% 1.71% 0.98% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 41.22 41.51 41.25 45.08 40.88 34.46 40.28 0.38%
EPS 2.26 2.66 1.56 8.58 5.87 3.71 2.10 1.23%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.95 2.76 2.65 2.56 2.36 2.17 2.15 5.41%
Adjusted Per Share Value based on latest NOSH - 143,962
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 38.59 40.53 39.88 41.71 38.10 32.19 38.05 0.23%
EPS 2.12 2.60 1.51 7.94 5.47 3.47 1.98 1.14%
DPS 0.00 0.00 0.00 0.00 4.66 0.00 0.00 -
NAPS 2.7622 2.6951 2.562 2.3683 2.1996 2.027 2.031 5.25%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.47 1.75 2.78 2.10 2.00 1.09 1.63 -
P/RPS 3.57 4.22 6.74 4.66 4.89 3.16 4.05 -2.07%
P/EPS 65.04 65.79 178.21 24.48 34.07 29.38 77.62 -2.90%
EY 1.54 1.52 0.56 4.09 2.94 3.40 1.29 2.99%
DY 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.50 0.63 1.05 0.82 0.85 0.50 0.76 -6.73%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 24/08/05 18/08/04 20/08/03 28/08/02 15/08/01 25/08/00 -
Price 1.26 1.65 2.25 2.00 2.11 1.06 1.55 -
P/RPS 3.06 3.98 5.45 4.44 5.16 3.08 3.85 -3.75%
P/EPS 55.75 62.03 144.23 23.31 35.95 28.57 73.81 -4.56%
EY 1.79 1.61 0.69 4.29 2.78 3.50 1.35 4.81%
DY 0.00 0.00 0.00 0.00 2.37 0.00 0.00 -
P/NAPS 0.43 0.60 0.85 0.78 0.89 0.49 0.72 -8.22%

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