[KIMHIN] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 27.71%
YoY- 50.74%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 195,323 122,829 60,770 257,675 187,963 118,324 53,424 136.76%
PBT 31,597 17,687 11,464 51,314 37,409 23,360 9,594 120.87%
Tax -12,102 -7,648 -3,772 -7,680 -3,242 -1,536 -122 2025.01%
NP 19,495 10,039 7,692 43,634 34,167 21,824 9,472 61.59%
-
NP to SH 19,495 10,039 7,692 43,634 34,167 21,824 9,472 61.59%
-
Tax Rate 38.30% 43.24% 32.90% 14.97% 8.67% 6.58% 1.27% -
Total Cost 175,828 112,790 53,078 214,041 153,796 96,500 43,952 151.36%
-
Net Worth 400,437 398,253 395,845 378,121 370,154 368,531 361,317 7.07%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 7,271 - - - -
Div Payout % - - - 16.66% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 400,437 398,253 395,845 378,121 370,154 368,531 361,317 7.07%
NOSH 150,540 150,284 149,941 145,431 144,591 143,957 143,951 3.02%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.98% 8.17% 12.66% 16.93% 18.18% 18.44% 17.73% -
ROE 4.87% 2.52% 1.94% 11.54% 9.23% 5.92% 2.62% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 129.75 81.73 40.53 177.18 130.00 82.19 37.11 129.83%
EPS 12.95 6.68 5.13 30.00 23.63 15.16 6.58 56.85%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.66 2.65 2.64 2.60 2.56 2.56 2.51 3.93%
Adjusted Per Share Value based on latest NOSH - 145,558
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 125.52 78.93 39.05 165.58 120.79 76.04 34.33 136.77%
EPS 12.53 6.45 4.94 28.04 21.96 14.02 6.09 61.55%
DPS 0.00 0.00 0.00 4.67 0.00 0.00 0.00 -
NAPS 2.5732 2.5592 2.5437 2.4298 2.3786 2.3682 2.3219 7.07%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.05 2.78 3.46 2.64 2.22 2.10 1.75 -
P/RPS 1.58 3.40 8.54 1.49 1.71 2.55 4.72 -51.69%
P/EPS 15.83 41.62 67.45 8.80 9.39 13.85 26.60 -29.18%
EY 6.32 2.40 1.48 11.36 10.64 7.22 3.76 41.23%
DY 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
P/NAPS 0.77 1.05 1.31 1.02 0.87 0.82 0.70 6.54%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 18/08/04 26/05/04 18/02/04 11/11/03 20/08/03 27/05/03 -
Price 2.05 2.25 2.78 2.68 2.67 2.00 1.85 -
P/RPS 1.58 2.75 6.86 1.51 2.05 2.43 4.98 -53.38%
P/EPS 15.83 33.68 54.19 8.93 11.30 13.19 28.12 -31.75%
EY 6.32 2.97 1.85 11.20 8.85 7.58 3.56 46.46%
DY 0.00 0.00 0.00 1.87 0.00 0.00 0.00 -
P/NAPS 0.77 0.85 1.05 1.03 1.04 0.78 0.74 2.67%

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