[KIMHIN] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -3.96%
YoY- -6.38%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 251,760 254,205 265,021 223,965 209,762 209,122 144,519 9.68%
PBT 25,214 37,354 53,184 29,657 29,597 5,305 8,269 20.40%
Tax -3,763 -14,511 -11,330 -1,857 98 2,329 653 -
NP 21,451 22,843 41,854 27,800 29,695 7,634 8,922 15.73%
-
NP to SH 20,662 22,843 41,854 27,800 29,695 7,454 8,922 15.01%
-
Tax Rate 14.92% 38.85% 21.30% 6.26% -0.33% -43.90% -7.90% -
Total Cost 230,309 231,362 223,167 196,165 180,067 201,488 135,597 9.22%
-
Net Worth 428,443 410,652 395,845 361,317 338,471 309,464 312,529 5.39%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - 7,252 - - - -
Div Payout % - - - 26.09% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 428,443 410,652 395,845 361,317 338,471 309,464 312,529 5.39%
NOSH 146,226 150,422 149,941 143,951 145,266 145,288 146,727 -0.05%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 8.52% 8.99% 15.79% 12.41% 14.16% 3.65% 6.17% -
ROE 4.82% 5.56% 10.57% 7.69% 8.77% 2.41% 2.85% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 172.17 168.99 176.75 155.58 144.40 143.94 98.49 9.75%
EPS 14.13 15.19 27.91 19.31 20.44 5.13 6.08 15.08%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.93 2.73 2.64 2.51 2.33 2.13 2.13 5.45%
Adjusted Per Share Value based on latest NOSH - 143,951
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 161.78 163.35 170.30 143.92 134.79 134.38 92.87 9.68%
EPS 13.28 14.68 26.90 17.86 19.08 4.79 5.73 15.03%
DPS 0.00 0.00 0.00 4.66 0.00 0.00 0.00 -
NAPS 2.7532 2.6389 2.5437 2.3219 2.175 1.9886 2.0083 5.39%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.38 1.80 3.46 1.75 1.72 0.96 2.38 -
P/RPS 0.80 1.07 1.96 1.12 1.19 0.67 2.42 -16.83%
P/EPS 9.77 11.85 12.40 9.06 8.41 18.71 39.14 -20.64%
EY 10.24 8.44 8.07 11.04 11.88 5.34 2.55 26.06%
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 0.47 0.66 1.31 0.70 0.74 0.45 1.12 -13.46%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 23/05/06 25/05/05 26/05/04 27/05/03 23/05/02 21/05/01 - -
Price 1.40 1.70 2.78 1.85 1.75 0.96 0.00 -
P/RPS 0.81 1.01 1.57 1.19 1.21 0.67 0.00 -
P/EPS 9.91 11.19 9.96 9.58 8.56 18.71 0.00 -
EY 10.09 8.93 10.04 10.44 11.68 5.34 0.00 -
DY 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
P/NAPS 0.48 0.62 1.05 0.74 0.75 0.45 0.00 -

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