[KIALIM] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -83.29%
YoY- 7.24%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 70,722 53,363 38,030 19,842 65,685 48,140 33,665 63.80%
PBT 5,863 4,530 3,327 1,723 4,013 1,528 1,943 108.39%
Tax -3,179 -1,371 -1,004 -509 3,253 -398 -242 454.13%
NP 2,684 3,159 2,323 1,214 7,266 1,130 1,701 35.42%
-
NP to SH 2,684 3,159 2,323 1,214 7,266 1,130 1,701 35.42%
-
Tax Rate 54.22% 30.26% 30.18% 29.54% -81.06% 26.05% 12.45% -
Total Cost 68,038 50,204 35,707 18,628 58,419 47,010 31,964 65.24%
-
Net Worth 83,065 83,535 82,699 81,590 80,376 74,245 74,814 7.20%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 83,065 83,535 82,699 81,590 80,376 74,245 74,814 7.20%
NOSH 61,938 61,938 61,938 61,938 61,938 61,938 61,938 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.80% 5.92% 6.11% 6.12% 11.06% 2.35% 5.05% -
ROE 3.23% 3.78% 2.81% 1.49% 9.04% 1.52% 2.27% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 114.18 86.16 61.40 32.04 106.05 77.72 54.35 63.80%
EPS 4.33 5.10 3.75 1.96 11.73 1.82 2.75 35.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3411 1.3487 1.3352 1.3173 1.2977 1.1987 1.2079 7.20%
Adjusted Per Share Value based on latest NOSH - 61,938
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 114.18 86.16 61.40 32.04 106.05 77.72 54.35 63.80%
EPS 4.33 5.10 3.75 1.96 11.73 1.82 2.75 35.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3411 1.3487 1.3352 1.3173 1.2977 1.1987 1.2079 7.20%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.72 0.50 0.57 0.51 0.53 0.57 0.585 -
P/RPS 0.63 0.58 0.93 1.59 0.50 0.73 1.08 -30.11%
P/EPS 16.62 9.80 15.20 26.02 4.52 31.24 21.30 -15.20%
EY 6.02 10.20 6.58 3.84 22.13 3.20 4.69 18.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.37 0.43 0.39 0.41 0.48 0.48 8.14%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 25/11/15 26/08/15 27/05/15 26/02/15 25/11/14 27/08/14 -
Price 0.71 0.56 0.51 0.615 0.48 0.495 0.665 -
P/RPS 0.62 0.65 0.83 1.92 0.45 0.64 1.22 -36.23%
P/EPS 16.38 10.98 13.60 31.38 4.09 27.13 24.21 -22.87%
EY 6.10 9.11 7.35 3.19 24.44 3.69 4.13 29.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 0.38 0.47 0.37 0.41 0.55 -2.43%

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