[KIMHIN] YoY Cumulative Quarter 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- 43.37%
YoY- 172.42%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 258,506 257,675 222,396 203,584 205,153 180,194 175,823 -0.40%
PBT 40,025 51,314 30,897 20,114 5,501 11,231 -8,039 -
Tax -15,256 -7,680 -1,950 473 2,056 695 8,039 -
NP 24,769 43,634 28,947 20,587 7,557 11,926 0 -100.00%
-
NP to SH 24,769 43,634 28,947 20,587 7,557 11,926 -7,537 -
-
Tax Rate 38.12% 14.97% 6.31% -2.35% -37.38% -6.19% - -
Total Cost 233,737 214,041 193,449 182,997 197,596 168,268 175,823 -0.30%
-
Net Worth 429,668 378,121 354,246 328,114 315,359 308,330 298,581 -0.38%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - 7,271 7,229 - - - - -
Div Payout % - 16.66% 24.98% - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 429,668 378,121 354,246 328,114 315,359 308,330 298,581 -0.38%
NOSH 150,760 145,431 144,590 145,183 145,326 145,439 144,942 -0.04%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 9.58% 16.93% 13.02% 10.11% 3.68% 6.62% 0.00% -
ROE 5.76% 11.54% 8.17% 6.27% 2.40% 3.87% -2.52% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 171.47 177.18 153.81 140.23 141.17 123.90 121.31 -0.36%
EPS 16.43 30.00 20.02 14.18 5.20 8.20 -5.20 -
DPS 0.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.60 2.45 2.26 2.17 2.12 2.06 -0.34%
Adjusted Per Share Value based on latest NOSH - 145,174
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 184.60 184.01 158.81 145.38 146.50 128.68 125.55 -0.40%
EPS 17.69 31.16 20.67 14.70 5.40 8.52 -5.38 -
DPS 0.00 5.19 5.16 0.00 0.00 0.00 0.00 -
NAPS 3.0683 2.7002 2.5297 2.3431 2.252 2.2018 2.1322 -0.38%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 2.13 2.64 2.08 1.40 1.17 0.00 0.00 -
P/RPS 1.24 1.49 1.35 1.00 0.83 0.00 0.00 -100.00%
P/EPS 12.96 8.80 10.39 9.87 22.50 0.00 0.00 -100.00%
EY 7.71 11.36 9.63 10.13 4.44 0.00 0.00 -100.00%
DY 0.00 1.89 2.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.02 0.85 0.62 0.54 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 23/02/05 18/02/04 24/02/03 26/02/02 26/02/01 28/02/00 - -
Price 1.99 2.68 1.90 1.57 1.05 2.40 0.00 -
P/RPS 1.16 1.51 1.24 1.12 0.74 1.94 0.00 -100.00%
P/EPS 12.11 8.93 9.49 11.07 20.19 29.27 0.00 -100.00%
EY 8.26 11.20 10.54 9.03 4.95 3.42 0.00 -100.00%
DY 0.00 1.87 2.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.03 0.78 0.69 0.48 1.13 0.00 -100.00%

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