[KIMHIN] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 19.41%
YoY- 50.74%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 245,527 253,644 258,506 257,675 222,396 203,584 205,153 3.03%
PBT 18,562 32,213 40,025 51,314 30,897 20,114 5,501 22.45%
Tax -5,465 -5,900 -15,256 -7,680 -1,950 473 2,236 -
NP 13,097 26,313 24,769 43,634 28,947 20,587 7,737 9.16%
-
NP to SH 12,456 25,653 24,769 43,634 28,947 20,587 7,557 8.68%
-
Tax Rate 29.44% 18.32% 38.12% 14.97% 6.31% -2.35% -40.65% -
Total Cost 232,430 227,331 233,737 214,041 193,449 182,997 197,416 2.75%
-
Net Worth 290,658 439,240 405,421 378,453 354,801 328,095 390,600 -4.80%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 11,656 - - - 7,252 - - -
Div Payout % 93.58% - - - 25.05% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 290,658 439,240 405,421 378,453 354,801 328,095 390,600 -4.80%
NOSH 145,329 145,443 150,714 145,558 144,817 145,174 179,999 -3.50%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.33% 10.37% 9.58% 16.93% 13.02% 10.11% 3.77% -
ROE 4.29% 5.84% 6.11% 11.53% 8.16% 6.27% 1.93% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 168.95 174.39 171.52 177.02 153.57 140.23 113.97 6.77%
EPS 8.57 17.64 16.43 29.98 19.99 14.18 4.20 12.61%
DPS 8.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.00 3.02 2.69 2.60 2.45 2.26 2.17 -1.34%
Adjusted Per Share Value based on latest NOSH - 145,558
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 157.78 162.99 166.12 165.58 142.91 130.82 131.83 3.03%
EPS 8.00 16.48 15.92 28.04 18.60 13.23 4.86 8.65%
DPS 7.49 0.00 0.00 0.00 4.66 0.00 0.00 -
NAPS 1.8678 2.8226 2.6053 2.432 2.28 2.1084 2.51 -4.80%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.24 1.35 2.13 2.64 2.08 1.40 1.17 -
P/RPS 0.73 0.77 1.24 1.49 1.35 1.00 1.03 -5.57%
P/EPS 14.47 7.65 12.96 8.81 10.41 9.87 27.87 -10.34%
EY 6.91 13.06 7.72 11.35 9.61 10.13 3.59 11.52%
DY 6.45 0.00 0.00 0.00 2.40 0.00 0.00 -
P/NAPS 0.62 0.45 0.79 1.02 0.85 0.62 0.54 2.32%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 23/02/05 18/02/04 24/02/03 26/02/02 26/02/01 -
Price 1.41 1.46 1.99 2.68 1.90 1.57 1.05 -
P/RPS 0.83 0.84 1.16 1.51 1.24 1.12 0.92 -1.70%
P/EPS 16.45 8.28 12.11 8.94 9.51 11.07 25.01 -6.74%
EY 6.08 12.08 8.26 11.19 10.52 9.03 4.00 7.22%
DY 5.67 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.71 0.48 0.74 1.03 0.78 0.69 0.48 6.73%

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