[KIALIM] QoQ Cumulative 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- 91.98%
YoY- -19.89%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 33,665 17,090 66,106 49,622 32,805 16,044 65,543 -35.94%
PBT 1,943 1,279 5,032 3,855 2,008 1,130 5,488 -50.04%
Tax -242 -147 443 0 0 0 -2 2367.96%
NP 1,701 1,132 5,475 3,855 2,008 1,130 5,486 -54.28%
-
NP to SH 1,701 1,132 5,475 3,855 2,008 1,130 5,486 -54.28%
-
Tax Rate 12.45% 11.49% -8.80% 0.00% 0.00% 0.00% 0.04% -
Total Cost 31,964 15,958 60,631 45,767 30,797 14,914 60,057 -34.40%
-
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 2.27% 1.52% 7.49% 5.39% 2.88% 1.64% 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 54.35 27.59 106.73 80.12 52.96 25.90 105.82 -35.94%
EPS 2.75 1.83 8.84 6.22 3.24 1.82 8.86 -54.25%
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 54.35 27.59 106.73 80.12 52.96 25.90 105.82 -35.94%
EPS 2.75 1.83 8.84 6.22 3.24 1.82 8.86 -54.25%
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 1.08 1.98 0.34 0.40 0.72 1.27 0.32 125.50%
P/EPS 21.30 29.82 4.07 5.14 11.72 18.09 3.84 214.33%
EY 4.69 3.35 24.55 19.45 8.53 5.53 26.05 -68.21%
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 1.22 2.25 0.43 0.45 0.57 1.39 0.29 161.28%
P/EPS 24.21 33.92 5.20 5.78 9.25 19.73 3.50 264.32%
EY 4.13 2.95 19.22 17.29 10.81 5.07 28.57 -72.55%
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