[KIALIM] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 27.99%
YoY- -19.89%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 67,330 68,360 66,106 66,162 65,610 64,176 65,543 1.81%
PBT 3,886 5,116 5,032 5,140 4,016 4,520 5,488 -20.60%
Tax -484 -588 443 0 0 0 -2 3822.61%
NP 3,402 4,528 5,475 5,140 4,016 4,520 5,486 -27.34%
-
NP to SH 3,402 4,528 5,475 5,140 4,016 4,520 5,486 -27.34%
-
Tax Rate 12.45% 11.49% -8.80% 0.00% 0.00% 0.00% 0.04% -
Total Cost 63,928 63,832 60,631 61,022 61,594 59,656 60,057 4.26%
-
Net Worth 74,814 74,245 73,111 71,488 69,643 68,763 67,636 6.97%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 74,814 74,245 73,111 71,488 69,643 68,763 67,636 6.97%
NOSH 61,938 61,938 61,938 61,938 61,938 61,938 61,938 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.05% 6.62% 8.28% 7.77% 6.12% 7.04% 8.37% -
ROE 4.55% 6.10% 7.49% 7.19% 5.77% 6.57% 8.11% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 108.71 110.37 106.73 106.82 105.93 103.61 105.82 1.81%
EPS 5.50 7.32 8.84 8.29 6.48 7.28 8.86 -27.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2079 1.1987 1.1804 1.1542 1.1244 1.1102 1.092 6.97%
Adjusted Per Share Value based on latest NOSH - 61,938
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 108.71 110.37 106.73 106.82 105.93 103.61 105.82 1.81%
EPS 5.50 7.32 8.84 8.29 6.48 7.28 8.86 -27.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2079 1.1987 1.1804 1.1542 1.1244 1.1102 1.092 6.97%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.585 0.545 0.36 0.32 0.38 0.33 0.34 -
P/RPS 0.54 0.49 0.34 0.30 0.36 0.32 0.32 41.87%
P/EPS 10.65 7.45 4.07 3.86 5.86 4.52 3.84 97.76%
EY 9.39 13.41 24.55 25.93 17.06 22.11 26.05 -49.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.30 0.28 0.34 0.30 0.31 33.94%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/05/14 27/02/14 27/11/13 28/08/13 30/05/13 27/02/13 -
Price 0.665 0.62 0.46 0.36 0.30 0.36 0.31 -
P/RPS 0.61 0.56 0.43 0.34 0.28 0.35 0.29 64.39%
P/EPS 12.11 8.48 5.20 4.34 4.63 4.93 3.50 129.28%
EY 8.26 11.79 19.22 23.05 21.61 20.27 28.57 -56.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.39 0.31 0.27 0.32 0.28 57.03%

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