[KIALIM] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -17.3%
YoY- 0.18%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 65,685 64,186 67,330 68,360 66,106 66,162 65,610 0.07%
PBT 4,013 2,037 3,886 5,116 5,032 5,140 4,016 -0.04%
Tax 3,253 -530 -484 -588 443 0 0 -
NP 7,266 1,506 3,402 4,528 5,475 5,140 4,016 48.31%
-
NP to SH 7,266 1,506 3,402 4,528 5,475 5,140 4,016 48.31%
-
Tax Rate -81.06% 26.02% 12.45% 11.49% -8.80% 0.00% 0.00% -
Total Cost 58,419 62,680 63,928 63,832 60,631 61,022 61,594 -3.45%
-
Net Worth 80,376 74,245 74,814 74,245 73,111 71,488 69,643 9.99%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 80,376 74,245 74,814 74,245 73,111 71,488 69,643 9.99%
NOSH 61,938 61,938 61,938 61,938 61,938 61,938 61,938 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 11.06% 2.35% 5.05% 6.62% 8.28% 7.77% 6.12% -
ROE 9.04% 2.03% 4.55% 6.10% 7.49% 7.19% 5.77% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 106.05 103.63 108.71 110.37 106.73 106.82 105.93 0.07%
EPS 11.73 2.43 5.50 7.32 8.84 8.29 6.48 48.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2977 1.1987 1.2079 1.1987 1.1804 1.1542 1.1244 9.99%
Adjusted Per Share Value based on latest NOSH - 61,938
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 106.05 103.63 108.71 110.37 106.73 106.82 105.93 0.07%
EPS 11.73 2.43 5.50 7.32 8.84 8.29 6.48 48.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2977 1.1987 1.2079 1.1987 1.1804 1.1542 1.1244 9.99%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.53 0.57 0.585 0.545 0.36 0.32 0.38 -
P/RPS 0.50 0.55 0.54 0.49 0.34 0.30 0.36 24.40%
P/EPS 4.52 23.43 10.65 7.45 4.07 3.86 5.86 -15.85%
EY 22.13 4.27 9.39 13.41 24.55 25.93 17.06 18.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.48 0.45 0.30 0.28 0.34 13.25%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 27/08/14 29/05/14 27/02/14 27/11/13 28/08/13 -
Price 0.48 0.495 0.665 0.62 0.46 0.36 0.30 -
P/RPS 0.45 0.48 0.61 0.56 0.43 0.34 0.28 37.08%
P/EPS 4.09 20.35 12.11 8.48 5.20 4.34 4.63 -7.91%
EY 24.44 4.91 8.26 11.79 19.22 23.05 21.61 8.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.55 0.52 0.39 0.31 0.27 23.30%

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