[KIMHIN] QoQ 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- -23.3%
YoY- 298.61%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 72,494 62,059 60,770 69,712 69,639 64,900 53,424 22.49%
PBT 13,910 6,223 11,464 13,905 14,049 13,766 9,594 28.01%
Tax -4,454 -3,876 -3,772 -4,438 -1,706 -1,414 -122 993.32%
NP 9,456 2,347 7,692 9,467 12,343 12,352 9,472 -0.11%
-
NP to SH 9,456 2,347 7,692 9,467 12,343 12,352 9,472 -0.11%
-
Tax Rate 32.02% 62.29% 32.90% 31.92% 12.14% 10.27% 1.27% -
Total Cost 63,038 59,712 53,078 60,245 57,296 52,548 43,952 27.09%
-
Net Worth 400,524 398,689 395,845 378,453 370,434 368,544 361,317 7.08%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 400,524 398,689 395,845 378,453 370,434 368,544 361,317 7.08%
NOSH 150,573 150,448 149,941 145,558 144,701 143,962 143,951 3.03%
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 13.04% 3.78% 12.66% 13.58% 17.72% 19.03% 17.73% -
ROE 2.36% 0.59% 1.94% 2.50% 3.33% 3.35% 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 48.15 41.25 40.53 47.89 48.13 45.08 37.11 18.90%
EPS 6.28 1.56 5.13 6.51 8.53 8.58 6.58 -3.05%
DPS 0.00 0.00 0.00 0.00 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 51.77 44.32 43.40 49.78 49.73 46.34 38.15 22.50%
EPS 6.75 1.68 5.49 6.76 8.81 8.82 6.76 -0.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8601 2.847 2.8267 2.7025 2.6453 2.6318 2.5802 7.08%
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 4.26 6.74 8.54 5.51 4.61 4.66 4.72 -6.59%
P/EPS 32.64 178.21 67.45 40.59 26.03 24.48 26.60 14.57%
EY 3.06 0.56 1.48 2.46 3.84 4.09 3.76 -12.79%
DY 0.00 0.00 0.00 0.00 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 4.26 5.45 6.86 5.60 5.55 4.44 4.98 -9.86%
P/EPS 32.64 144.23 54.19 41.21 31.30 23.31 28.12 10.41%
EY 3.06 0.69 1.85 2.43 3.19 4.29 3.56 -9.57%
DY 0.00 0.00 0.00 0.00 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