[KIMHIN] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
19-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 38.65%
YoY- 85.59%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 222,302 207,420 203,584 197,697 191,544 182,708 205,153 5.51%
PBT 41,030 43,336 20,114 17,624 11,912 5,404 5,501 283.15%
Tax -2,764 -860 473 1,521 1,896 640 2,056 -
NP 38,266 42,476 20,587 19,145 13,808 6,044 7,557 195.75%
-
NP to SH 38,266 42,476 20,587 19,145 13,808 6,044 7,557 195.75%
-
Tax Rate 6.74% 1.98% -2.35% -8.63% -15.92% -11.84% -37.38% -
Total Cost 184,036 164,944 182,997 178,552 177,736 176,664 197,596 -4.64%
-
Net Worth 342,593 338,471 328,114 322,315 315,403 309,464 315,359 5.69%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 14,516 - - - - - - -
Div Payout % 37.94% - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 342,593 338,471 328,114 322,315 315,403 309,464 315,359 5.69%
NOSH 145,166 145,266 145,183 145,187 145,347 145,288 145,326 -0.07%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 17.21% 20.48% 10.11% 9.68% 7.21% 3.31% 3.68% -
ROE 11.17% 12.55% 6.27% 5.94% 4.38% 1.95% 2.40% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 153.14 142.79 140.23 136.17 131.78 125.76 141.17 5.59%
EPS 26.36 29.24 14.18 13.19 9.50 4.16 5.20 195.97%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.33 2.26 2.22 2.17 2.13 2.17 5.77%
Adjusted Per Share Value based on latest NOSH - 145,321
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 142.85 133.29 130.82 127.04 123.09 117.41 131.83 5.51%
EPS 24.59 27.30 13.23 12.30 8.87 3.88 4.86 195.60%
DPS 9.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2015 2.175 2.1085 2.0712 2.0268 1.9886 2.0265 5.69%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.00 1.72 1.40 0.91 1.09 0.96 1.17 -
P/RPS 1.31 1.20 1.00 0.67 0.83 0.76 0.83 35.67%
P/EPS 7.59 5.88 9.87 6.90 11.47 23.08 22.50 -51.63%
EY 13.18 17.00 10.13 14.49 8.72 4.33 4.44 106.96%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.74 0.62 0.41 0.50 0.45 0.54 35.42%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 23/05/02 26/02/02 19/11/01 15/08/01 21/05/01 26/02/01 -
Price 2.11 1.75 1.57 1.08 1.06 0.96 1.05 -
P/RPS 1.38 1.23 1.12 0.79 0.80 0.76 0.74 51.67%
P/EPS 8.00 5.98 11.07 8.19 11.16 23.08 20.19 -46.14%
EY 12.49 16.71 9.03 12.21 8.96 4.33 4.95 85.65%
DY 4.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.75 0.69 0.49 0.49 0.45 0.48 51.09%

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