[KIMHIN] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
11-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 4.37%
YoY- 28.58%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 241,204 260,658 260,430 250,617 230,629 197,697 206,673 2.60%
PBT 20,490 36,868 42,129 49,878 38,276 17,624 8,062 16.81%
Tax -6,188 -11,865 -16,136 -4,322 -2,846 1,521 2,253 -
NP 14,302 25,002 25,993 45,556 35,429 19,145 10,316 5.59%
-
NP to SH 13,694 24,540 25,993 45,556 35,429 19,145 10,316 4.83%
-
Tax Rate 30.20% 32.18% 38.30% 8.67% 7.44% -8.63% -27.95% -
Total Cost 226,901 235,656 234,437 205,061 195,200 178,552 196,357 2.43%
-
Net Worth 424,806 424,497 400,437 370,154 350,431 322,315 316,779 5.00%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - 9,653 - - -
Div Payout % - - - - 27.25% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 424,806 424,497 400,437 370,154 350,431 322,315 316,779 5.00%
NOSH 145,481 151,606 150,540 144,591 144,806 145,187 145,981 -0.05%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.93% 9.59% 9.98% 18.18% 15.36% 9.68% 4.99% -
ROE 3.22% 5.78% 6.49% 12.31% 10.11% 5.94% 3.26% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 165.80 171.93 173.00 173.33 159.27 136.17 141.58 2.66%
EPS 9.41 16.19 17.27 31.51 24.47 13.19 7.07 4.87%
DPS 0.00 0.00 0.00 0.00 6.67 0.00 0.00 -
NAPS 2.92 2.80 2.66 2.56 2.42 2.22 2.17 5.06%
Adjusted Per Share Value based on latest NOSH - 144,701
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 172.24 186.14 185.97 178.97 164.69 141.18 147.59 2.60%
EPS 9.78 17.52 18.56 32.53 25.30 13.67 7.37 4.82%
DPS 0.00 0.00 0.00 0.00 6.89 0.00 0.00 -
NAPS 3.0335 3.0313 2.8595 2.6433 2.5024 2.3016 2.2621 5.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.25 1.59 2.05 2.22 1.77 0.91 1.34 -
P/RPS 0.75 0.92 1.18 1.28 1.11 0.67 0.95 -3.86%
P/EPS 13.28 9.82 11.87 7.05 7.23 6.90 18.96 -5.75%
EY 7.53 10.18 8.42 14.19 13.82 14.49 5.27 6.12%
DY 0.00 0.00 0.00 0.00 3.77 0.00 0.00 -
P/NAPS 0.43 0.57 0.77 0.87 0.73 0.41 0.62 -5.91%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 16/11/05 24/11/04 11/11/03 29/11/02 19/11/01 21/11/00 -
Price 1.27 1.42 2.05 2.67 1.90 1.08 1.40 -
P/RPS 0.77 0.83 1.18 1.54 1.19 0.79 0.99 -4.10%
P/EPS 13.49 8.77 11.87 8.47 7.77 8.19 19.81 -6.20%
EY 7.41 11.40 8.42 11.80 12.88 12.21 5.05 6.59%
DY 0.00 0.00 0.00 0.00 3.51 0.00 0.00 -
P/NAPS 0.43 0.51 0.77 1.04 0.79 0.49 0.65 -6.65%

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