[KIMHIN] YoY TTM 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- 13.81%
YoY- -3.59%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 248,742 255,221 262,180 229,569 218,963 199,999 203,737 3.38%
PBT 23,130 38,209 45,641 33,742 34,673 7,396 10,783 13.55%
Tax -2,628 -13,442 -13,792 -2,104 -1,857 2,544 1,226 -
NP 20,502 24,767 31,849 31,638 32,816 9,940 12,009 9.31%
-
NP to SH 19,913 24,538 31,849 31,638 32,816 9,760 12,009 8.78%
-
Tax Rate 11.36% 35.18% 30.22% 6.24% 5.36% -34.40% -11.37% -
Total Cost 228,240 230,454 230,331 197,931 186,147 190,059 191,728 2.94%
-
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 11,656 - - - 7,252 - - -
Div Payout % 58.54% - - - 22.10% - - -
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 8.24% 9.70% 12.15% 13.78% 14.99% 4.97% 5.89% -
ROE 4.63% 5.85% 7.99% 8.58% 9.59% 3.09% 3.80% -
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 170.71 167.96 174.27 159.46 150.96 137.59 138.60 3.53%
EPS 13.67 16.15 21.17 21.98 22.63 6.71 8.17 8.95%
DPS 8.00 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 159.84 164.01 168.48 147.52 140.71 128.52 130.92 3.38%
EPS 12.80 15.77 20.47 20.33 21.09 6.27 7.72 8.78%
DPS 7.49 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 0.86 1.04 1.60 1.32 1.32 0.79 1.18 -5.13%
P/EPS 10.76 10.84 13.13 9.56 8.84 16.23 19.95 -9.77%
EY 9.30 9.23 7.61 10.47 11.31 6.16 5.01 10.85%
DY 5.44 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 0.74 0.98 1.29 1.25 1.40 0.77 1.12 -6.67%
P/EPS 9.22 10.22 10.63 9.10 9.33 15.79 18.97 -11.32%
EY 10.85 9.79 9.41 10.99 10.72 6.33 5.27 12.78%
DY 6.35 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