[KIMHIN] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -0.05%
YoY- 131.33%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 229,569 223,965 222,396 228,283 218,963 209,762 203,584 8.36%
PBT 33,742 29,657 30,897 35,603 34,673 29,597 20,114 41.31%
Tax -2,104 -1,857 -1,950 -2,803 -1,857 98 473 -
NP 31,638 27,800 28,947 32,800 32,816 29,695 20,587 33.27%
-
NP to SH 31,638 27,800 28,947 32,800 32,816 29,695 20,587 33.27%
-
Tax Rate 6.24% 6.26% 6.31% 7.87% 5.36% -0.33% -2.35% -
Total Cost 197,931 196,165 193,449 195,483 186,147 180,067 182,997 5.38%
-
Net Worth 368,544 361,317 354,801 350,240 342,300 338,471 328,095 8.08%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 7,252 7,252 7,252 7,252 - - -
Div Payout % - 26.09% 25.05% 22.11% 22.10% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 368,544 361,317 354,801 350,240 342,300 338,471 328,095 8.08%
NOSH 143,962 143,951 144,817 144,727 145,042 145,266 145,174 -0.55%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 13.78% 12.41% 13.02% 14.37% 14.99% 14.16% 10.11% -
ROE 8.58% 7.69% 8.16% 9.36% 9.59% 8.77% 6.27% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 159.46 155.58 153.57 157.73 150.96 144.40 140.23 8.97%
EPS 21.98 19.31 19.99 22.66 22.63 20.44 14.18 34.04%
DPS 0.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 2.56 2.51 2.45 2.42 2.36 2.33 2.26 8.68%
Adjusted Per Share Value based on latest NOSH - 144,727
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 163.93 159.93 158.81 163.02 156.36 149.79 145.38 8.35%
EPS 22.59 19.85 20.67 23.42 23.43 21.21 14.70 33.27%
DPS 0.00 5.18 5.18 5.18 5.18 0.00 0.00 -
NAPS 2.6318 2.5802 2.5336 2.5011 2.4444 2.417 2.3429 8.08%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.10 1.75 2.08 1.77 2.00 1.72 1.40 -
P/RPS 1.32 1.12 1.35 1.12 1.32 1.19 1.00 20.39%
P/EPS 9.56 9.06 10.41 7.81 8.84 8.41 9.87 -2.11%
EY 10.47 11.04 9.61 12.80 11.31 11.88 10.13 2.23%
DY 0.00 2.86 2.40 2.82 2.50 0.00 0.00 -
P/NAPS 0.82 0.70 0.85 0.73 0.85 0.74 0.62 20.55%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 20/08/03 27/05/03 24/02/03 29/11/02 28/08/02 23/05/02 26/02/02 -
Price 2.00 1.85 1.90 1.90 2.11 1.75 1.57 -
P/RPS 1.25 1.19 1.24 1.20 1.40 1.21 1.12 7.61%
P/EPS 9.10 9.58 9.51 8.38 9.33 8.56 11.07 -12.27%
EY 10.99 10.44 10.52 11.93 10.72 11.68 9.03 14.03%
DY 0.00 2.70 2.63 2.63 2.37 0.00 0.00 -
P/NAPS 0.78 0.74 0.78 0.79 0.89 0.75 0.69 8.54%

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