[KIMHIN] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -7.41%
YoY- 85.05%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 236,648 213,696 222,396 230,629 222,302 207,420 203,584 10.58%
PBT 46,720 38,376 30,897 38,276 41,030 43,336 20,114 75.66%
Tax -3,072 -488 -1,950 -2,846 -2,764 -860 473 -
NP 43,648 37,888 28,947 35,429 38,266 42,476 20,587 65.26%
-
NP to SH 43,648 37,888 28,947 35,429 38,266 42,476 20,587 65.26%
-
Tax Rate 6.58% 1.27% 6.31% 7.44% 6.74% 1.98% -2.35% -
Total Cost 193,000 175,808 193,449 195,200 184,036 164,944 182,997 3.62%
-
Net Worth 368,531 361,317 354,246 350,431 342,593 338,471 328,114 8.07%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 7,229 9,653 14,516 - - -
Div Payout % - - 24.98% 27.25% 37.94% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 368,531 361,317 354,246 350,431 342,593 338,471 328,114 8.07%
NOSH 143,957 143,951 144,590 144,806 145,166 145,266 145,183 -0.56%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 18.44% 17.73% 13.02% 15.36% 17.21% 20.48% 10.11% -
ROE 11.84% 10.49% 8.17% 10.11% 11.17% 12.55% 6.27% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 164.39 148.45 153.81 159.27 153.14 142.79 140.23 11.21%
EPS 30.32 26.32 20.02 24.47 26.36 29.24 14.18 66.20%
DPS 0.00 0.00 5.00 6.67 10.00 0.00 0.00 -
NAPS 2.56 2.51 2.45 2.42 2.36 2.33 2.26 8.68%
Adjusted Per Share Value based on latest NOSH - 144,727
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 168.99 152.60 158.81 164.69 158.75 148.12 145.38 10.58%
EPS 31.17 27.06 20.67 25.30 27.33 30.33 14.70 65.27%
DPS 0.00 0.00 5.16 6.89 10.37 0.00 0.00 -
NAPS 2.6317 2.5802 2.5297 2.5024 2.4465 2.417 2.3431 8.07%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.10 1.75 2.08 1.77 2.00 1.72 1.40 -
P/RPS 1.28 1.18 1.35 1.11 1.31 1.20 1.00 17.94%
P/EPS 6.93 6.65 10.39 7.23 7.59 5.88 9.87 -21.05%
EY 14.44 15.04 9.63 13.82 13.18 17.00 10.13 26.74%
DY 0.00 0.00 2.40 3.77 5.00 0.00 0.00 -
P/NAPS 0.82 0.70 0.85 0.73 0.85 0.74 0.62 20.55%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 20/08/03 27/05/03 24/02/03 29/11/02 28/08/02 23/05/02 26/02/02 -
Price 2.00 1.85 1.90 1.90 2.11 1.75 1.57 -
P/RPS 1.22 1.25 1.24 1.19 1.38 1.23 1.12 5.88%
P/EPS 6.60 7.03 9.49 7.77 8.00 5.98 11.07 -29.22%
EY 15.16 14.23 10.54 12.88 12.49 16.71 9.03 41.39%
DY 0.00 0.00 2.63 3.51 4.74 0.00 0.00 -
P/NAPS 0.78 0.74 0.78 0.79 0.89 0.75 0.69 8.54%

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