[KIMHIN] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 13.81%
YoY- -3.59%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 265,021 257,675 237,387 229,569 223,965 222,396 228,283 10.44%
PBT 53,184 51,314 39,599 33,742 29,657 30,897 35,603 30.64%
Tax -11,330 -7,680 -3,057 -2,104 -1,857 -1,950 -2,803 153.53%
NP 41,854 43,634 36,542 31,638 27,800 28,947 32,800 17.62%
-
NP to SH 41,854 43,634 36,542 31,638 27,800 28,947 32,800 17.62%
-
Tax Rate 21.30% 14.97% 7.72% 6.24% 6.26% 6.31% 7.87% -
Total Cost 223,167 214,041 200,845 197,931 196,165 193,449 195,483 9.22%
-
Net Worth 395,845 378,453 370,434 368,544 361,317 354,801 350,240 8.49%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - 7,252 7,252 7,252 -
Div Payout % - - - - 26.09% 25.05% 22.11% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 395,845 378,453 370,434 368,544 361,317 354,801 350,240 8.49%
NOSH 149,941 145,558 144,701 143,962 143,951 144,817 144,727 2.38%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 15.79% 16.93% 15.39% 13.78% 12.41% 13.02% 14.37% -
ROE 10.57% 11.53% 9.86% 8.58% 7.69% 8.16% 9.36% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 176.75 177.02 164.05 159.46 155.58 153.57 157.73 7.87%
EPS 27.91 29.98 25.25 21.98 19.31 19.99 22.66 14.88%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 2.64 2.60 2.56 2.56 2.51 2.45 2.42 5.96%
Adjusted Per Share Value based on latest NOSH - 143,962
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 189.25 184.01 169.52 163.93 159.93 158.81 163.02 10.44%
EPS 29.89 31.16 26.09 22.59 19.85 20.67 23.42 17.64%
DPS 0.00 0.00 0.00 0.00 5.18 5.18 5.18 -
NAPS 2.8267 2.7025 2.6453 2.6318 2.5802 2.5336 2.5011 8.49%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 3.46 2.64 2.22 2.10 1.75 2.08 1.77 -
P/RPS 1.96 1.49 1.35 1.32 1.12 1.35 1.12 45.17%
P/EPS 12.40 8.81 8.79 9.56 9.06 10.41 7.81 36.05%
EY 8.07 11.35 11.38 10.47 11.04 9.61 12.80 -26.45%
DY 0.00 0.00 0.00 0.00 2.86 2.40 2.82 -
P/NAPS 1.31 1.02 0.87 0.82 0.70 0.85 0.73 47.61%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 18/02/04 11/11/03 20/08/03 27/05/03 24/02/03 29/11/02 -
Price 2.78 2.68 2.67 2.00 1.85 1.90 1.90 -
P/RPS 1.57 1.51 1.63 1.25 1.19 1.24 1.20 19.60%
P/EPS 9.96 8.94 10.57 9.10 9.58 9.51 8.38 12.19%
EY 10.04 11.19 9.46 10.99 10.44 10.52 11.93 -10.85%
DY 0.00 0.00 0.00 0.00 2.70 2.63 2.63 -
P/NAPS 1.05 1.03 1.04 0.78 0.74 0.78 0.79 20.86%

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