[KIMHIN] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 10.51%
YoY- 236.23%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 223,965 222,396 228,283 218,963 209,762 203,584 198,421 8.41%
PBT 29,657 30,897 35,603 34,673 29,597 20,114 12,672 76.36%
Tax -1,857 -1,950 -2,803 -1,857 98 473 1,687 -
NP 27,800 28,947 32,800 32,816 29,695 20,587 14,359 55.40%
-
NP to SH 27,800 28,947 32,800 32,816 29,695 20,587 14,179 56.71%
-
Tax Rate 6.26% 6.31% 7.87% 5.36% -0.33% -2.35% -13.31% -
Total Cost 196,165 193,449 195,483 186,147 180,067 182,997 184,062 4.34%
-
Net Worth 361,317 354,801 350,240 342,300 338,471 328,095 322,614 7.85%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 7,252 7,252 7,252 7,252 - - - -
Div Payout % 26.09% 25.05% 22.11% 22.10% - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 361,317 354,801 350,240 342,300 338,471 328,095 322,614 7.85%
NOSH 143,951 144,817 144,727 145,042 145,266 145,174 145,321 -0.63%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 12.41% 13.02% 14.37% 14.99% 14.16% 10.11% 7.24% -
ROE 7.69% 8.16% 9.36% 9.59% 8.77% 6.27% 4.40% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 155.58 153.57 157.73 150.96 144.40 140.23 136.54 9.10%
EPS 19.31 19.99 22.66 22.63 20.44 14.18 9.76 57.66%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 2.51 2.45 2.42 2.36 2.33 2.26 2.22 8.53%
Adjusted Per Share Value based on latest NOSH - 145,042
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 159.93 158.81 163.02 156.36 149.79 145.38 141.69 8.41%
EPS 19.85 20.67 23.42 23.43 21.21 14.70 10.13 56.65%
DPS 5.18 5.18 5.18 5.18 0.00 0.00 0.00 -
NAPS 2.5802 2.5336 2.5011 2.4444 2.417 2.3429 2.3038 7.85%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.75 2.08 1.77 2.00 1.72 1.40 0.91 -
P/RPS 1.12 1.35 1.12 1.32 1.19 1.00 0.67 40.89%
P/EPS 9.06 10.41 7.81 8.84 8.41 9.87 9.33 -1.94%
EY 11.04 9.61 12.80 11.31 11.88 10.13 10.72 1.98%
DY 2.86 2.40 2.82 2.50 0.00 0.00 0.00 -
P/NAPS 0.70 0.85 0.73 0.85 0.74 0.62 0.41 42.89%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 24/02/03 29/11/02 28/08/02 23/05/02 26/02/02 19/11/01 -
Price 1.85 1.90 1.90 2.11 1.75 1.57 1.08 -
P/RPS 1.19 1.24 1.20 1.40 1.21 1.12 0.79 31.43%
P/EPS 9.58 9.51 8.38 9.33 8.56 11.07 11.07 -9.19%
EY 10.44 10.52 11.93 10.72 11.68 9.03 9.03 10.16%
DY 2.70 2.63 2.63 2.37 0.00 0.00 0.00 -
P/NAPS 0.74 0.78 0.79 0.89 0.75 0.69 0.49 31.66%

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