[KIMHIN] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -68.07%
YoY- -61.87%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 69,639 64,900 53,424 49,424 61,821 59,296 51,855 21.70%
PBT 14,049 13,766 9,594 2,190 8,192 9,681 10,834 18.89%
Tax -1,706 -1,414 -122 185 -753 -1,167 -215 297.32%
NP 12,343 12,352 9,472 2,375 7,439 8,514 10,619 10.53%
-
NP to SH 12,343 12,352 9,472 2,375 7,439 8,514 10,619 10.53%
-
Tax Rate 12.14% 10.27% 1.27% -8.45% 9.19% 12.05% 1.98% -
Total Cost 57,296 52,548 43,952 47,049 54,382 50,782 41,236 24.49%
-
Net Worth 370,434 368,544 361,317 354,801 350,240 342,300 338,471 6.19%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - 7,252 - -
Div Payout % - - - - - 85.18% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 370,434 368,544 361,317 354,801 350,240 342,300 338,471 6.19%
NOSH 144,701 143,962 143,951 144,817 144,727 145,042 145,266 -0.25%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 17.72% 19.03% 17.73% 4.81% 12.03% 14.36% 20.48% -
ROE 3.33% 3.35% 2.62% 0.67% 2.12% 2.49% 3.14% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 48.13 45.08 37.11 34.13 42.72 40.88 35.70 22.01%
EPS 8.53 8.58 6.58 1.64 5.14 5.87 7.31 10.82%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.56 2.56 2.51 2.45 2.42 2.36 2.33 6.47%
Adjusted Per Share Value based on latest NOSH - 144,817
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 49.73 46.34 38.15 35.29 44.15 42.34 37.03 21.70%
EPS 8.81 8.82 6.76 1.70 5.31 6.08 7.58 10.53%
DPS 0.00 0.00 0.00 0.00 0.00 5.18 0.00 -
NAPS 2.6453 2.6318 2.5802 2.5336 2.5011 2.4444 2.417 6.19%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.22 2.10 1.75 2.08 1.77 2.00 1.72 -
P/RPS 4.61 4.66 4.72 6.09 4.14 4.89 4.82 -2.92%
P/EPS 26.03 24.48 26.60 126.83 34.44 34.07 23.53 6.95%
EY 3.84 4.09 3.76 0.79 2.90 2.94 4.25 -6.53%
DY 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.87 0.82 0.70 0.85 0.73 0.85 0.74 11.38%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 11/11/03 20/08/03 27/05/03 24/02/03 29/11/02 28/08/02 23/05/02 -
Price 2.67 2.00 1.85 1.90 1.90 2.11 1.75 -
P/RPS 5.55 4.44 4.98 5.57 4.45 5.16 4.90 8.65%
P/EPS 31.30 23.31 28.12 115.85 36.96 35.95 23.94 19.54%
EY 3.19 4.29 3.56 0.86 2.71 2.78 4.18 -16.47%
DY 0.00 0.00 0.00 0.00 0.00 2.37 0.00 -
P/NAPS 1.04 0.78 0.74 0.78 0.79 0.89 0.75 24.32%

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