[KIMHIN] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
11-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -0.07%
YoY- 65.92%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 62,059 60,770 69,712 69,639 64,900 53,424 49,424 16.40%
PBT 6,223 11,464 13,905 14,049 13,766 9,594 2,190 100.74%
Tax -3,876 -3,772 -4,438 -1,706 -1,414 -122 185 -
NP 2,347 7,692 9,467 12,343 12,352 9,472 2,375 -0.78%
-
NP to SH 2,347 7,692 9,467 12,343 12,352 9,472 2,375 -0.78%
-
Tax Rate 62.29% 32.90% 31.92% 12.14% 10.27% 1.27% -8.45% -
Total Cost 59,712 53,078 60,245 57,296 52,548 43,952 47,049 17.23%
-
Net Worth 398,689 395,845 378,453 370,434 368,544 361,317 354,801 8.09%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 398,689 395,845 378,453 370,434 368,544 361,317 354,801 8.09%
NOSH 150,448 149,941 145,558 144,701 143,962 143,951 144,817 2.57%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.78% 12.66% 13.58% 17.72% 19.03% 17.73% 4.81% -
ROE 0.59% 1.94% 2.50% 3.33% 3.35% 2.62% 0.67% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 41.25 40.53 47.89 48.13 45.08 37.11 34.13 13.47%
EPS 1.56 5.13 6.51 8.53 8.58 6.58 1.64 -3.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.64 2.60 2.56 2.56 2.51 2.45 5.37%
Adjusted Per Share Value based on latest NOSH - 144,701
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 44.32 43.40 49.78 49.73 46.34 38.15 35.29 16.41%
EPS 1.68 5.49 6.76 8.81 8.82 6.76 1.70 -0.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.847 2.8267 2.7025 2.6453 2.6318 2.5802 2.5336 8.09%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.78 3.46 2.64 2.22 2.10 1.75 2.08 -
P/RPS 6.74 8.54 5.51 4.61 4.66 4.72 6.09 7.00%
P/EPS 178.21 67.45 40.59 26.03 24.48 26.60 126.83 25.47%
EY 0.56 1.48 2.46 3.84 4.09 3.76 0.79 -20.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.31 1.02 0.87 0.82 0.70 0.85 15.14%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 26/05/04 18/02/04 11/11/03 20/08/03 27/05/03 24/02/03 -
Price 2.25 2.78 2.68 2.67 2.00 1.85 1.90 -
P/RPS 5.45 6.86 5.60 5.55 4.44 4.98 5.57 -1.44%
P/EPS 144.23 54.19 41.21 31.30 23.31 28.12 115.85 15.74%
EY 0.69 1.85 2.43 3.19 4.29 3.56 0.86 -13.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.05 1.03 1.04 0.78 0.74 0.78 5.90%

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