[KIMHIN] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 7.53%
YoY- 172.42%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 230,629 222,302 207,420 203,584 197,697 191,544 182,708 16.78%
PBT 38,276 41,030 43,336 20,114 17,624 11,912 5,404 268.37%
Tax -2,846 -2,764 -860 473 1,521 1,896 640 -
NP 35,429 38,266 42,476 20,587 19,145 13,808 6,044 224.75%
-
NP to SH 35,429 38,266 42,476 20,587 19,145 13,808 6,044 224.75%
-
Tax Rate 7.44% 6.74% 1.98% -2.35% -8.63% -15.92% -11.84% -
Total Cost 195,200 184,036 164,944 182,997 178,552 177,736 176,664 6.87%
-
Net Worth 350,431 342,593 338,471 328,114 322,315 315,403 309,464 8.63%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 9,653 14,516 - - - - - -
Div Payout % 27.25% 37.94% - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 350,431 342,593 338,471 328,114 322,315 315,403 309,464 8.63%
NOSH 144,806 145,166 145,266 145,183 145,187 145,347 145,288 -0.22%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 15.36% 17.21% 20.48% 10.11% 9.68% 7.21% 3.31% -
ROE 10.11% 11.17% 12.55% 6.27% 5.94% 4.38% 1.95% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 159.27 153.14 142.79 140.23 136.17 131.78 125.76 17.03%
EPS 24.47 26.36 29.24 14.18 13.19 9.50 4.16 225.50%
DPS 6.67 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.36 2.33 2.26 2.22 2.17 2.13 8.87%
Adjusted Per Share Value based on latest NOSH - 145,174
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 164.69 158.75 148.12 145.38 141.18 136.78 130.47 16.78%
EPS 25.30 27.33 30.33 14.70 13.67 9.86 4.32 224.55%
DPS 6.89 10.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5024 2.4465 2.417 2.3431 2.3016 2.2523 2.2099 8.63%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.77 2.00 1.72 1.40 0.91 1.09 0.96 -
P/RPS 1.11 1.31 1.20 1.00 0.67 0.83 0.76 28.69%
P/EPS 7.23 7.59 5.88 9.87 6.90 11.47 23.08 -53.84%
EY 13.82 13.18 17.00 10.13 14.49 8.72 4.33 116.62%
DY 3.77 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.85 0.74 0.62 0.41 0.50 0.45 38.02%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 28/08/02 23/05/02 26/02/02 19/11/01 15/08/01 21/05/01 -
Price 1.90 2.11 1.75 1.57 1.08 1.06 0.96 -
P/RPS 1.19 1.38 1.23 1.12 0.79 0.80 0.76 34.80%
P/EPS 7.77 8.00 5.98 11.07 8.19 11.16 23.08 -51.57%
EY 12.88 12.49 16.71 9.03 12.21 8.96 4.33 106.69%
DY 3.51 4.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.89 0.75 0.69 0.49 0.49 0.45 45.47%

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