[KIMHIN] YoY 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- -0.07%
YoY- 65.92%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
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 66,261 75,950 72,494 69,639 61,821 52,501 54,079 3.44%
PBT 8,580 11,780 13,910 14,049 8,192 7,262 1,986 27.60%
Tax -2,079 -3,000 -4,454 -1,706 -753 193 1,050 -
NP 6,501 8,780 9,456 12,343 7,439 7,455 3,036 13.52%
-
NP to SH 6,203 8,597 9,456 12,343 7,439 7,455 3,036 12.64%
-
Tax Rate 24.23% 25.47% 32.02% 12.14% 9.19% -2.66% -52.87% -
Total Cost 59,760 67,170 63,038 57,296 54,382 45,046 51,043 2.66%
-
Net Worth 425,182 423,050 400,524 370,434 350,240 322,614 313,720 5.19%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 425,182 423,050 400,524 370,434 350,240 322,614 313,720 5.19%
NOSH 145,610 151,089 150,573 144,701 144,727 145,321 144,571 0.11%
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 9.81% 11.56% 13.04% 17.72% 12.03% 14.20% 5.61% -
ROE 1.46% 2.03% 2.36% 3.33% 2.12% 2.31% 0.97% -
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 45.51 50.27 48.15 48.13 42.72 36.13 37.41 3.31%
EPS 4.26 5.69 6.28 8.53 5.14 5.13 2.10 12.50%
DPS 0.00 0.00 0.00 0.00 0.00 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 42.58 48.81 46.59 44.75 39.73 33.74 34.75 3.44%
EPS 3.99 5.52 6.08 7.93 4.78 4.79 1.95 12.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7323 2.7186 2.5738 2.3804 2.2507 2.0731 2.016 5.19%
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 2.75 3.16 4.26 4.61 4.14 2.52 3.58 -4.29%
P/EPS 29.34 27.94 32.64 26.03 34.44 17.74 63.81 -12.14%
EY 3.41 3.58 3.06 3.84 2.90 5.64 1.57 13.79%
DY 0.00 0.00 0.00 0.00 0.00 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 2.79 2.82 4.26 5.55 4.45 2.99 3.74 -4.76%
P/EPS 29.81 24.96 32.64 31.30 36.96 21.05 66.67 -12.54%
EY 3.35 4.01 3.06 3.19 2.71 4.75 1.50 14.32%
DY 0.00 0.00 0.00 0.00 0.00 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