[KIMHIN] YoY Quarter 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- -68.07%
YoY- -61.87%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 58,150 63,183 69,712 49,424 55,311 50,148 52,329 -0.11%
PBT 4,562 8,428 13,905 2,190 6,896 -546 1,047 -1.55%
Tax 2,934 -3,154 -4,438 185 -668 546 768 -1.41%
NP 7,496 5,274 9,467 2,375 6,228 0 1,815 -1.49%
-
NP to SH 7,248 5,274 9,467 2,375 6,228 -180 1,815 -1.46%
-
Tax Rate -64.31% 37.42% 31.92% -8.45% 9.69% - -73.35% -
Total Cost 50,654 57,909 60,245 47,049 49,083 50,148 50,514 -0.00%
-
Net Worth 439,240 405,421 378,453 354,801 328,095 390,600 295,984 -0.41%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 439,240 405,421 378,453 354,801 328,095 390,600 295,984 -0.41%
NOSH 145,443 150,714 145,558 144,817 145,174 179,999 139,615 -0.04%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 12.89% 8.35% 13.58% 4.81% 11.26% 0.00% 3.47% -
ROE 1.65% 1.30% 2.50% 0.67% 1.90% -0.05% 0.61% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 39.98 41.92 47.89 34.13 38.10 27.86 37.48 -0.06%
EPS 4.98 3.50 6.51 1.64 4.29 -0.10 1.30 -1.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 2.69 2.60 2.45 2.26 2.17 2.12 -0.37%
Adjusted Per Share Value based on latest NOSH - 144,817
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 37.37 40.60 44.80 31.76 35.54 32.23 33.63 -0.11%
EPS 4.66 3.39 6.08 1.53 4.00 -0.12 1.17 -1.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8226 2.6053 2.432 2.28 2.1084 2.51 1.902 -0.41%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.35 2.13 2.64 2.08 1.40 1.17 0.00 -
P/RPS 3.38 5.08 5.51 6.09 3.67 4.20 0.00 -100.00%
P/EPS 27.09 60.87 40.59 126.83 32.63 -1,170.00 0.00 -100.00%
EY 3.69 1.64 2.46 0.79 3.06 -0.09 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.79 1.02 0.85 0.62 0.54 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 23/02/05 18/02/04 24/02/03 26/02/02 26/02/01 28/02/00 -
Price 1.46 1.99 2.68 1.90 1.57 1.05 2.40 -
P/RPS 3.65 4.75 5.60 5.57 4.12 3.77 6.40 0.59%
P/EPS 29.30 56.87 41.21 115.85 36.60 -1,050.00 184.62 1.97%
EY 3.41 1.76 2.43 0.86 2.73 -0.10 0.54 -1.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.74 1.03 0.78 0.69 0.48 1.13 0.91%

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