[KIMHIN] QoQ Cumulative 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- 107.98%
YoY- 85.59%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 111,151 51,855 203,584 148,273 95,772 45,677 205,153 -33.61%
PBT 20,515 10,834 20,114 13,218 5,956 1,351 5,501 141.06%
Tax -1,382 -215 473 1,141 948 160 2,056 -
NP 19,133 10,619 20,587 14,359 6,904 1,511 7,557 86.07%
-
NP to SH 19,133 10,619 20,587 14,359 6,904 1,511 7,557 86.07%
-
Tax Rate 6.74% 1.98% -2.35% -8.63% -15.92% -11.84% -37.38% -
Total Cost 92,018 41,236 182,997 133,914 88,868 44,166 197,596 -40.00%
-
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 7,258 - - - - - - -
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 5.58% 3.14% 6.27% 4.45% 2.19% 0.49% 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 76.57 35.70 140.23 102.13 65.89 31.44 141.17 -33.56%
EPS 13.18 7.31 14.18 9.89 4.75 1.04 5.20 86.21%
DPS 5.00 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 79.37 37.03 145.38 105.88 68.39 32.62 146.50 -33.61%
EPS 13.66 7.58 14.70 10.25 4.93 1.08 5.40 85.96%
DPS 5.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4465 2.417 2.3431 2.3016 2.2523 2.2099 2.252 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 2.61 4.82 1.00 0.89 1.65 3.05 0.83 115.08%
P/EPS 15.17 23.53 9.87 9.20 22.95 92.31 22.50 -23.16%
EY 6.59 4.25 10.13 10.87 4.36 1.08 4.44 30.21%
DY 2.50 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 2.76 4.90 1.12 1.06 1.61 3.05 0.74 141.08%
P/EPS 16.01 23.94 11.07 10.92 22.32 92.31 20.19 -14.36%
EY 6.25 4.18 9.03 9.16 4.48 1.08 4.95 16.86%
DY 2.37 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