[KIMHIN] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -18.3%
YoY- 40.61%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 253,644 258,506 257,675 222,396 203,584 205,153 180,194 -0.36%
PBT 32,213 40,025 51,314 30,897 20,114 5,501 11,231 -1.11%
Tax -5,965 -15,256 -7,680 -1,950 473 2,056 695 -
NP 26,248 24,769 43,634 28,947 20,587 7,557 11,926 -0.83%
-
NP to SH 25,653 24,769 43,634 28,947 20,587 7,557 11,926 -0.81%
-
Tax Rate 18.52% 38.12% 14.97% 6.31% -2.35% -37.38% -6.19% -
Total Cost 227,396 233,737 214,041 193,449 182,997 197,596 168,268 -0.31%
-
Net Worth 438,152 429,668 378,121 354,246 328,114 315,359 308,330 -0.37%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - 7,271 7,229 - - - -
Div Payout % - - 16.66% 24.98% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 438,152 429,668 378,121 354,246 328,114 315,359 308,330 -0.37%
NOSH 150,052 150,760 145,431 144,590 145,183 145,326 145,439 -0.03%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 10.35% 9.58% 16.93% 13.02% 10.11% 3.68% 6.62% -
ROE 5.85% 5.76% 11.54% 8.17% 6.27% 2.40% 3.87% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 169.04 171.47 177.18 153.81 140.23 141.17 123.90 -0.32%
EPS 17.09 16.43 30.00 20.02 14.18 5.20 8.20 -0.77%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 2.92 2.85 2.60 2.45 2.26 2.17 2.12 -0.33%
Adjusted Per Share Value based on latest NOSH - 144,817
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 162.99 166.12 165.58 142.91 130.82 131.83 115.79 -0.36%
EPS 16.48 15.92 28.04 18.60 13.23 4.86 7.66 -0.81%
DPS 0.00 0.00 4.67 4.65 0.00 0.00 0.00 -
NAPS 2.8156 2.7611 2.4298 2.2764 2.1085 2.0265 1.9814 -0.37%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.35 2.13 2.64 2.08 1.40 1.17 0.00 -
P/RPS 0.80 1.24 1.49 1.35 1.00 0.83 0.00 -100.00%
P/EPS 7.90 12.96 8.80 10.39 9.87 22.50 0.00 -100.00%
EY 12.66 7.71 11.36 9.63 10.13 4.44 0.00 -100.00%
DY 0.00 0.00 1.89 2.40 0.00 0.00 0.00 -
P/NAPS 0.46 0.75 1.02 0.85 0.62 0.54 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 23/02/05 18/02/04 24/02/03 26/02/02 26/02/01 28/02/00 -
Price 1.46 1.99 2.68 1.90 1.57 1.05 2.40 -
P/RPS 0.86 1.16 1.51 1.24 1.12 0.74 1.94 0.86%
P/EPS 8.54 12.11 8.93 9.49 11.07 20.19 29.27 1.31%
EY 11.71 8.26 11.20 10.54 9.03 4.95 3.42 -1.29%
DY 0.00 0.00 1.87 2.63 0.00 0.00 0.00 -
P/NAPS 0.50 0.70 1.03 0.78 0.69 0.48 1.13 0.87%

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