[KIMHIN] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -12.63%
YoY- -0.21%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 75,950 72,494 69,639 61,821 52,501 54,079 50,482 -0.43%
PBT 11,780 13,910 14,049 8,192 7,262 1,986 5,675 -0.77%
Tax -3,000 -4,454 -1,706 -753 193 1,050 -182 -2.93%
NP 8,780 9,456 12,343 7,439 7,455 3,036 5,493 -0.49%
-
NP to SH 8,597 9,456 12,343 7,439 7,455 3,036 5,493 -0.47%
-
Tax Rate 25.47% 32.02% 12.14% 9.19% -2.66% -52.87% 3.21% -
Total Cost 67,170 63,038 57,296 54,382 45,046 51,043 44,989 -0.42%
-
Net Worth 423,050 400,524 370,434 350,240 322,614 313,720 305,006 -0.34%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 423,050 400,524 370,434 350,240 322,614 313,720 305,006 -0.34%
NOSH 151,089 150,573 144,701 144,727 145,321 144,571 144,552 -0.04%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 11.56% 13.04% 17.72% 12.03% 14.20% 5.61% 10.88% -
ROE 2.03% 2.36% 3.33% 2.12% 2.31% 0.97% 1.80% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 50.27 48.15 48.13 42.72 36.13 37.41 34.92 -0.38%
EPS 5.69 6.28 8.53 5.14 5.13 2.10 3.80 -0.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.66 2.56 2.42 2.22 2.17 2.11 -0.30%
Adjusted Per Share Value based on latest NOSH - 144,727
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 54.24 51.77 49.73 44.15 37.49 38.62 36.05 -0.43%
EPS 6.14 6.75 8.81 5.31 5.32 2.17 3.92 -0.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.021 2.8601 2.6453 2.5011 2.3038 2.2403 2.178 -0.34%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.59 2.05 2.22 1.77 0.91 1.34 0.00 -
P/RPS 3.16 4.26 4.61 4.14 2.52 3.58 0.00 -100.00%
P/EPS 27.94 32.64 26.03 34.44 17.74 63.81 0.00 -100.00%
EY 3.58 3.06 3.84 2.90 5.64 1.57 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.77 0.87 0.73 0.41 0.62 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 16/11/05 24/11/04 11/11/03 29/11/02 19/11/01 21/11/00 10/11/99 -
Price 1.42 2.05 2.67 1.90 1.08 1.40 0.00 -
P/RPS 2.82 4.26 5.55 4.45 2.99 3.74 0.00 -100.00%
P/EPS 24.96 32.64 31.30 36.96 21.05 66.67 0.00 -100.00%
EY 4.01 3.06 3.19 2.71 4.75 1.50 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.77 1.04 0.79 0.49 0.65 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