[KIMHIN] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -23.3%
YoY- 298.61%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 64,624 58,150 63,183 69,712 49,424 55,311 50,148 4.31%
PBT 3,194 4,562 8,428 13,905 2,190 6,896 -546 -
Tax -824 2,934 -3,154 -4,438 185 -668 546 -
NP 2,370 7,496 5,274 9,467 2,375 6,228 0 -
-
NP to SH 2,185 7,248 5,274 9,467 2,375 6,228 -180 -
-
Tax Rate 25.80% -64.31% 37.42% 31.92% -8.45% 9.69% - -
Total Cost 62,254 50,654 57,909 60,245 47,049 49,083 50,148 3.66%
-
Net Worth 290,658 439,240 405,421 378,453 354,801 328,095 390,600 -4.80%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 290,658 439,240 405,421 378,453 354,801 328,095 390,600 -4.80%
NOSH 145,329 145,443 150,714 145,558 144,817 145,174 179,999 -3.50%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.67% 12.89% 8.35% 13.58% 4.81% 11.26% 0.00% -
ROE 0.75% 1.65% 1.30% 2.50% 0.67% 1.90% -0.05% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 44.47 39.98 41.92 47.89 34.13 38.10 27.86 8.10%
EPS 1.50 4.98 3.50 6.51 1.64 4.29 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 3.02 2.69 2.60 2.45 2.26 2.17 -1.34%
Adjusted Per Share Value based on latest NOSH - 145,558
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 41.53 37.37 40.60 44.80 31.76 35.54 32.23 4.31%
EPS 1.40 4.66 3.39 6.08 1.53 4.00 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8678 2.8226 2.6053 2.432 2.28 2.1084 2.51 -4.80%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.24 1.35 2.13 2.64 2.08 1.40 1.17 -
P/RPS 2.79 3.38 5.08 5.51 6.09 3.67 4.20 -6.58%
P/EPS 82.48 27.09 60.87 40.59 126.83 32.63 -1,170.00 -
EY 1.21 3.69 1.64 2.46 0.79 3.06 -0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.45 0.79 1.02 0.85 0.62 0.54 2.32%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 23/02/05 18/02/04 24/02/03 26/02/02 26/02/01 -
Price 1.41 1.46 1.99 2.68 1.90 1.57 1.05 -
P/RPS 3.17 3.65 4.75 5.60 5.57 4.12 3.77 -2.84%
P/EPS 93.78 29.30 56.87 41.21 115.85 36.60 -1,050.00 -
EY 1.07 3.41 1.76 2.43 0.86 2.73 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.48 0.74 1.03 0.78 0.69 0.48 6.73%

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