[KIALIM] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -30.03%
YoY- 105.22%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 64,176 65,543 66,613 68,850 73,484 63,318 59,757 4.86%
PBT 4,520 5,488 6,416 7,946 11,356 6,532 5,358 -10.71%
Tax 0 -2 0 0 0 -6 0 -
NP 4,520 5,486 6,416 7,946 11,356 6,526 5,358 -10.71%
-
NP to SH 4,520 5,486 6,416 7,946 11,356 6,526 5,358 -10.71%
-
Tax Rate 0.00% 0.04% 0.00% 0.00% 0.00% 0.09% 0.00% -
Total Cost 59,656 60,057 60,197 60,904 62,128 56,792 54,398 6.33%
-
Net Worth 68,763 67,636 66,961 66,125 64,991 62,148 59,628 9.95%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 68,763 67,636 66,961 66,125 64,991 62,148 59,628 9.95%
NOSH 61,938 61,938 61,938 61,938 61,938 61,938 61,926 0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.04% 8.37% 9.63% 11.54% 15.45% 10.31% 8.97% -
ROE 6.57% 8.11% 9.58% 12.02% 17.47% 10.50% 8.99% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 103.61 105.82 107.55 111.16 118.64 102.23 96.50 4.84%
EPS 7.28 8.86 10.36 12.82 18.32 10.54 8.65 -10.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1102 1.092 1.0811 1.0676 1.0493 1.0034 0.9629 9.94%
Adjusted Per Share Value based on latest NOSH - 61,938
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 103.61 105.82 107.55 111.16 118.64 102.23 96.48 4.86%
EPS 7.28 8.86 10.36 12.82 18.32 10.54 8.65 -10.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1102 1.092 1.0811 1.0676 1.0493 1.0034 0.9627 9.96%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.33 0.34 0.44 0.35 0.31 0.19 0.21 -
P/RPS 0.32 0.32 0.41 0.31 0.26 0.19 0.22 28.34%
P/EPS 4.52 3.84 4.25 2.73 1.69 1.80 2.43 51.19%
EY 22.11 26.05 23.54 36.65 59.14 55.45 41.21 -33.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.41 0.33 0.30 0.19 0.22 22.94%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 28/11/12 29/08/12 30/05/12 27/02/12 29/11/11 -
Price 0.36 0.31 0.38 0.50 0.35 0.33 0.19 -
P/RPS 0.35 0.29 0.35 0.45 0.30 0.32 0.20 45.17%
P/EPS 4.93 3.50 3.67 3.90 1.91 3.13 2.20 71.16%
EY 20.27 28.57 27.26 25.66 52.38 31.93 45.54 -41.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.35 0.47 0.33 0.33 0.20 36.75%

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