[KIMHIN] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -3.96%
YoY- -6.38%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 257,675 237,387 229,569 223,965 222,396 228,283 218,963 11.43%
PBT 51,314 39,599 33,742 29,657 30,897 35,603 34,673 29.77%
Tax -7,680 -3,057 -2,104 -1,857 -1,950 -2,803 -1,857 156.98%
NP 43,634 36,542 31,638 27,800 28,947 32,800 32,816 20.85%
-
NP to SH 43,634 36,542 31,638 27,800 28,947 32,800 32,816 20.85%
-
Tax Rate 14.97% 7.72% 6.24% 6.26% 6.31% 7.87% 5.36% -
Total Cost 214,041 200,845 197,931 196,165 193,449 195,483 186,147 9.72%
-
Net Worth 378,453 370,434 368,544 361,317 354,801 350,240 342,300 6.90%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 7,252 7,252 7,252 7,252 -
Div Payout % - - - 26.09% 25.05% 22.11% 22.10% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 378,453 370,434 368,544 361,317 354,801 350,240 342,300 6.90%
NOSH 145,558 144,701 143,962 143,951 144,817 144,727 145,042 0.23%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 16.93% 15.39% 13.78% 12.41% 13.02% 14.37% 14.99% -
ROE 11.53% 9.86% 8.58% 7.69% 8.16% 9.36% 9.59% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 177.02 164.05 159.46 155.58 153.57 157.73 150.96 11.16%
EPS 29.98 25.25 21.98 19.31 19.99 22.66 22.63 20.56%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 5.00 -
NAPS 2.60 2.56 2.56 2.51 2.45 2.42 2.36 6.65%
Adjusted Per Share Value based on latest NOSH - 143,951
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 165.58 152.55 147.52 143.92 142.91 146.70 140.71 11.42%
EPS 28.04 23.48 20.33 17.86 18.60 21.08 21.09 20.84%
DPS 0.00 0.00 0.00 4.66 4.66 4.66 4.66 -
NAPS 2.432 2.3804 2.3683 2.3219 2.28 2.2507 2.1996 6.90%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.64 2.22 2.10 1.75 2.08 1.77 2.00 -
P/RPS 1.49 1.35 1.32 1.12 1.35 1.12 1.32 8.38%
P/EPS 8.81 8.79 9.56 9.06 10.41 7.81 8.84 -0.22%
EY 11.35 11.38 10.47 11.04 9.61 12.80 11.31 0.23%
DY 0.00 0.00 0.00 2.86 2.40 2.82 2.50 -
P/NAPS 1.02 0.87 0.82 0.70 0.85 0.73 0.85 12.88%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 11/11/03 20/08/03 27/05/03 24/02/03 29/11/02 28/08/02 -
Price 2.68 2.67 2.00 1.85 1.90 1.90 2.11 -
P/RPS 1.51 1.63 1.25 1.19 1.24 1.20 1.40 5.15%
P/EPS 8.94 10.57 9.10 9.58 9.51 8.38 9.33 -2.79%
EY 11.19 9.46 10.99 10.44 10.52 11.93 10.72 2.89%
DY 0.00 0.00 0.00 2.70 2.63 2.63 2.37 -
P/NAPS 1.03 1.04 0.78 0.74 0.78 0.79 0.89 10.20%

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