[KIMHIN] YoY Annualized Quarter 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- 15.2%
YoY- 14.06%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 229,284 239,088 245,658 236,648 222,302 191,544 201,852 2.14%
PBT 13,576 31,742 35,374 46,720 41,030 11,912 8,122 8.93%
Tax -5,124 -11,798 -15,296 -3,072 -2,764 1,896 1,280 -
NP 8,452 19,944 20,078 43,648 38,266 13,808 9,402 -1.75%
-
NP to SH 8,136 19,616 20,078 43,648 38,266 13,808 9,402 -2.38%
-
Tax Rate 37.74% 37.17% 43.24% 6.58% 6.74% -15.92% -15.76% -
Total Cost 220,832 219,144 225,580 193,000 184,036 177,736 192,450 2.31%
-
Net Worth 428,592 419,041 398,253 368,531 342,593 315,403 315,848 5.21%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - 14,516 - - -
Div Payout % - - - - 37.94% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 428,592 419,041 398,253 368,531 342,593 315,403 315,848 5.21%
NOSH 145,285 151,826 150,284 143,957 145,166 145,347 146,906 -0.18%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.69% 8.34% 8.17% 18.44% 17.21% 7.21% 4.66% -
ROE 1.90% 4.68% 5.04% 11.84% 11.17% 4.38% 2.98% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 157.82 157.47 163.46 164.39 153.14 131.78 137.40 2.33%
EPS 5.60 12.92 13.36 30.32 26.36 9.50 6.40 -2.19%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.95 2.76 2.65 2.56 2.36 2.17 2.15 5.41%
Adjusted Per Share Value based on latest NOSH - 143,962
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 147.34 153.64 157.86 152.07 142.85 123.09 129.71 2.14%
EPS 5.23 12.61 12.90 28.05 24.59 8.87 6.04 -2.37%
DPS 0.00 0.00 0.00 0.00 9.33 0.00 0.00 -
NAPS 2.7542 2.6928 2.5592 2.3682 2.2015 2.0268 2.0297 5.21%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.47 1.75 2.78 2.10 2.00 1.09 1.63 -
P/RPS 0.93 1.11 1.70 1.28 1.31 0.83 1.19 -4.02%
P/EPS 26.25 13.54 20.81 6.93 7.59 11.47 25.47 0.50%
EY 3.81 7.38 4.81 14.44 13.18 8.72 3.93 -0.51%
DY 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.50 0.63 1.05 0.82 0.85 0.50 0.76 -6.73%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 24/08/05 18/08/04 20/08/03 28/08/02 15/08/01 25/08/00 -
Price 1.26 1.65 2.25 2.00 2.11 1.06 1.55 -
P/RPS 0.80 1.05 1.38 1.22 1.38 0.80 1.13 -5.59%
P/EPS 22.50 12.77 16.84 6.60 8.00 11.16 24.22 -1.21%
EY 4.44 7.83 5.94 15.16 12.49 8.96 4.13 1.21%
DY 0.00 0.00 0.00 0.00 4.74 0.00 0.00 -
P/NAPS 0.43 0.60 0.85 0.78 0.89 0.49 0.72 -8.22%

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