[KIMHIN] YoY TTM 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- 15.5%
YoY- 11.41%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 239,053 258,677 265,035 237,387 228,283 198,421 207,334 2.39%
PBT 19,930 36,079 45,502 39,599 35,603 12,672 7,094 18.77%
Tax -1,707 -11,988 -16,540 -3,057 -2,803 1,687 2,458 -
NP 18,223 24,091 28,962 36,542 32,800 14,359 9,552 11.36%
-
NP to SH 17,519 23,679 28,962 36,542 32,800 14,179 9,552 10.63%
-
Tax Rate 8.56% 33.23% 36.35% 7.72% 7.87% -13.31% -34.65% -
Total Cost 220,830 234,586 236,073 200,845 195,483 184,062 197,782 1.85%
-
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 11,656 - - - 7,252 - - -
Div Payout % 66.54% - - - 22.11% - - -
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 7.62% 9.31% 10.93% 15.39% 14.37% 7.24% 4.61% -
ROE 4.12% 5.60% 7.23% 9.86% 9.36% 4.40% 3.04% -
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 164.17 171.21 176.02 164.05 157.73 136.54 143.41 2.27%
EPS 12.03 15.67 19.23 25.25 22.66 9.76 6.61 10.49%
DPS 8.00 0.00 0.00 0.00 5.00 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 170.71 184.72 189.26 169.52 163.02 141.69 148.06 2.39%
EPS 12.51 16.91 20.68 26.09 23.42 10.13 6.82 10.63%
DPS 8.32 0.00 0.00 0.00 5.18 0.00 0.00 -
NAPS 3.0362 3.021 2.8601 2.6453 2.5011 2.3038 2.2403 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 0.76 0.93 1.16 1.35 1.12 0.67 0.93 -3.30%
P/EPS 10.39 10.15 10.66 8.79 7.81 9.33 20.28 -10.54%
EY 9.63 9.86 9.38 11.38 12.80 10.72 4.93 11.79%
DY 6.40 0.00 0.00 0.00 2.82 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 0.77 0.83 1.16 1.63 1.20 0.79 0.98 -3.93%
P/EPS 10.56 9.06 10.66 10.57 8.38 11.07 21.19 -10.95%
EY 9.47 11.04 9.38 9.46 11.93 9.03 4.72 12.29%
DY 6.30 0.00 0.00 0.00 2.63 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