[KIMHIN] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -48.42%
YoY- 602.78%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 222,396 172,972 111,151 51,855 203,584 148,273 95,772 75.08%
PBT 30,897 28,707 20,515 10,834 20,114 13,218 5,956 198.77%
Tax -1,950 -2,135 -1,382 -215 473 1,141 948 -
NP 28,947 26,572 19,133 10,619 20,587 14,359 6,904 159.33%
-
NP to SH 28,947 26,572 19,133 10,619 20,587 14,359 6,904 159.33%
-
Tax Rate 6.31% 7.44% 6.74% 1.98% -2.35% -8.63% -15.92% -
Total Cost 193,449 146,400 92,018 41,236 182,997 133,914 88,868 67.72%
-
Net Worth 354,246 350,431 342,593 338,471 328,114 322,315 315,403 8.02%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 7,229 7,240 7,258 - - - - -
Div Payout % 24.98% 27.25% 37.94% - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 354,246 350,431 342,593 338,471 328,114 322,315 315,403 8.02%
NOSH 144,590 144,806 145,166 145,266 145,183 145,187 145,347 -0.34%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 13.02% 15.36% 17.21% 20.48% 10.11% 9.68% 7.21% -
ROE 8.17% 7.58% 5.58% 3.14% 6.27% 4.45% 2.19% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 153.81 119.45 76.57 35.70 140.23 102.13 65.89 75.70%
EPS 20.02 18.35 13.18 7.31 14.18 9.89 4.75 160.24%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.42 2.36 2.33 2.26 2.22 2.17 8.40%
Adjusted Per Share Value based on latest NOSH - 145,266
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 158.81 123.52 79.37 37.03 145.38 105.88 68.39 75.08%
EPS 20.67 18.98 13.66 7.58 14.70 10.25 4.93 159.33%
DPS 5.16 5.17 5.18 0.00 0.00 0.00 0.00 -
NAPS 2.5297 2.5024 2.4465 2.417 2.3431 2.3016 2.2523 8.02%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.08 1.77 2.00 1.72 1.40 0.91 1.09 -
P/RPS 1.35 1.48 2.61 4.82 1.00 0.89 1.65 -12.48%
P/EPS 10.39 9.65 15.17 23.53 9.87 9.20 22.95 -40.95%
EY 9.63 10.37 6.59 4.25 10.13 10.87 4.36 69.35%
DY 2.40 2.82 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.73 0.85 0.74 0.62 0.41 0.50 42.30%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 29/11/02 28/08/02 23/05/02 26/02/02 19/11/01 15/08/01 -
Price 1.90 1.90 2.11 1.75 1.57 1.08 1.06 -
P/RPS 1.24 1.59 2.76 4.90 1.12 1.06 1.61 -15.93%
P/EPS 9.49 10.35 16.01 23.94 11.07 10.92 22.32 -43.36%
EY 10.54 9.66 6.25 4.18 9.03 9.16 4.48 76.61%
DY 2.63 2.63 2.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.79 0.89 0.75 0.69 0.49 0.49 36.21%

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