[KIMHIN] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 45.19%
YoY- 172.42%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 228,283 218,963 209,762 203,584 198,421 199,999 209,122 6.01%
PBT 35,603 34,673 29,597 20,114 12,672 7,396 5,305 255.38%
Tax -2,803 -1,857 98 473 1,687 2,544 2,329 -
NP 32,800 32,816 29,695 20,587 14,359 9,940 7,634 164.05%
-
NP to SH 32,800 32,816 29,695 20,587 14,179 9,760 7,454 168.28%
-
Tax Rate 7.87% 5.36% -0.33% -2.35% -13.31% -34.40% -43.90% -
Total Cost 195,483 186,147 180,067 182,997 184,062 190,059 201,488 -1.99%
-
Net Worth 350,240 342,300 338,471 328,095 322,614 315,439 309,464 8.59%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 7,252 7,252 - - - - - -
Div Payout % 22.11% 22.10% - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 350,240 342,300 338,471 328,095 322,614 315,439 309,464 8.59%
NOSH 144,727 145,042 145,266 145,174 145,321 145,363 145,288 -0.25%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 14.37% 14.99% 14.16% 10.11% 7.24% 4.97% 3.65% -
ROE 9.36% 9.59% 8.77% 6.27% 4.40% 3.09% 2.41% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 157.73 150.96 144.40 140.23 136.54 137.59 143.94 6.28%
EPS 22.66 22.63 20.44 14.18 9.76 6.71 5.13 168.96%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.36 2.33 2.26 2.22 2.17 2.13 8.87%
Adjusted Per Share Value based on latest NOSH - 145,174
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 163.02 156.36 149.79 145.38 141.69 142.82 149.33 6.01%
EPS 23.42 23.43 21.21 14.70 10.13 6.97 5.32 168.36%
DPS 5.18 5.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5011 2.4444 2.417 2.3429 2.3038 2.2525 2.2099 8.59%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.77 2.00 1.72 1.40 0.91 1.09 0.96 -
P/RPS 1.12 1.32 1.19 1.00 0.67 0.79 0.67 40.80%
P/EPS 7.81 8.84 8.41 9.87 9.33 16.23 18.71 -44.11%
EY 12.80 11.31 11.88 10.13 10.72 6.16 5.34 79.01%
DY 2.82 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.85 0.74 0.62 0.41 0.50 0.45 38.02%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 28/08/02 23/05/02 26/02/02 19/11/01 15/08/01 21/05/01 -
Price 1.90 2.11 1.75 1.57 1.08 1.06 0.96 -
P/RPS 1.20 1.40 1.21 1.12 0.79 0.77 0.67 47.42%
P/EPS 8.38 9.33 8.56 11.07 11.07 15.79 18.71 -41.43%
EY 11.93 10.72 11.68 9.03 9.03 6.33 5.34 70.81%
DY 2.63 2.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.89 0.75 0.69 0.49 0.49 0.45 45.47%

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