[KIMHIN] QoQ Cumulative 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- 43.37%
YoY- 172.42%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 172,972 111,151 51,855 203,584 148,273 95,772 45,677 142.75%
PBT 28,707 20,515 10,834 20,114 13,218 5,956 1,351 665.73%
Tax -2,135 -1,382 -215 473 1,141 948 160 -
NP 26,572 19,133 10,619 20,587 14,359 6,904 1,511 575.07%
-
NP to SH 26,572 19,133 10,619 20,587 14,359 6,904 1,511 575.07%
-
Tax Rate 7.44% 6.74% 1.98% -2.35% -8.63% -15.92% -11.84% -
Total Cost 146,400 92,018 41,236 182,997 133,914 88,868 44,166 122.15%
-
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 7,240 7,258 - - - - - -
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 7.58% 5.58% 3.14% 6.27% 4.45% 2.19% 0.49% -
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 119.45 76.57 35.70 140.23 102.13 65.89 31.44 143.28%
EPS 18.35 13.18 7.31 14.18 9.89 4.75 1.04 576.56%
DPS 5.00 5.00 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 123.52 79.37 37.03 145.38 105.88 68.39 32.62 142.74%
EPS 18.98 13.66 7.58 14.70 10.25 4.93 1.08 574.77%
DPS 5.17 5.18 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 1.48 2.61 4.82 1.00 0.89 1.65 3.05 -38.22%
P/EPS 9.65 15.17 23.53 9.87 9.20 22.95 92.31 -77.77%
EY 10.37 6.59 4.25 10.13 10.87 4.36 1.08 351.13%
DY 2.82 2.50 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 1.59 2.76 4.90 1.12 1.06 1.61 3.05 -35.20%
P/EPS 10.35 16.01 23.94 11.07 10.92 22.32 92.31 -76.71%
EY 9.66 6.25 4.18 9.03 9.16 4.48 1.08 330.31%
DY 2.63 2.37 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