[KIALIM] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 38.4%
YoY- 180.51%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 68,850 73,484 63,318 59,757 57,352 55,520 48,431 26.45%
PBT 7,946 11,356 6,532 5,358 3,872 1,216 -3,999 -
Tax 0 0 -6 0 0 0 0 -
NP 7,946 11,356 6,526 5,358 3,872 1,216 -3,999 -
-
NP to SH 7,946 11,356 6,526 5,358 3,872 1,216 -3,999 -
-
Tax Rate 0.00% 0.00% 0.09% 0.00% 0.00% 0.00% - -
Total Cost 60,904 62,128 56,792 54,398 53,480 54,304 52,430 10.51%
-
Net Worth 66,125 64,991 62,148 59,628 57,480 56,022 55,596 12.26%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 66,125 64,991 62,148 59,628 57,480 56,022 55,596 12.26%
NOSH 61,938 61,938 61,938 61,926 61,853 62,040 61,904 0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 11.54% 15.45% 10.31% 8.97% 6.75% 2.19% -8.26% -
ROE 12.02% 17.47% 10.50% 8.99% 6.74% 2.17% -7.19% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 111.16 118.64 102.23 96.50 92.72 89.49 78.24 26.40%
EPS 12.82 18.32 10.54 8.65 6.26 1.96 -6.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0676 1.0493 1.0034 0.9629 0.9293 0.903 0.8981 12.22%
Adjusted Per Share Value based on latest NOSH - 61,994
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 111.16 118.64 102.23 96.48 92.60 89.64 78.19 26.46%
EPS 12.82 18.32 10.54 8.65 6.25 1.96 -6.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0676 1.0493 1.0034 0.9627 0.928 0.9045 0.8976 12.26%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.35 0.31 0.19 0.21 0.205 0.35 0.16 -
P/RPS 0.31 0.26 0.19 0.22 0.22 0.39 0.20 33.96%
P/EPS 2.73 1.69 1.80 2.43 3.27 17.86 -2.48 -
EY 36.65 59.14 55.45 41.21 30.54 5.60 -40.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.19 0.22 0.22 0.39 0.18 49.84%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 27/02/12 29/11/11 26/08/11 30/05/11 25/02/11 -
Price 0.50 0.35 0.33 0.19 0.22 0.21 0.12 -
P/RPS 0.45 0.30 0.32 0.20 0.24 0.23 0.15 108.14%
P/EPS 3.90 1.91 3.13 2.20 3.51 10.71 -1.86 -
EY 25.66 52.38 31.93 45.54 28.45 9.33 -53.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.33 0.33 0.20 0.24 0.23 0.13 135.74%

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