[KIALIM] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 5.64%
YoY- 497.94%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 51,075 52,971 57,908 59,935 59,591 57,917 53,642 -3.20%
PBT 1,256 1,725 3,160 3,860 3,654 245 -1,315 -
Tax 0 0 0 0 0 2,869 2,869 -
NP 1,256 1,725 3,160 3,860 3,654 3,114 1,554 -13.19%
-
NP to SH 1,256 1,725 3,160 3,860 3,654 3,114 1,554 -13.19%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% -1,171.02% - -
Total Cost 49,819 51,246 54,748 56,075 55,937 54,803 52,088 -2.91%
-
Net Worth 56,709 55,103 56,276 55,540 55,153 54,731 53,234 4.29%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 56,709 55,103 56,276 55,540 55,153 54,731 53,234 4.29%
NOSH 62,058 60,526 61,693 61,718 61,727 62,018 61,814 0.26%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.46% 3.26% 5.46% 6.44% 6.13% 5.38% 2.90% -
ROE 2.21% 3.13% 5.62% 6.95% 6.63% 5.69% 2.92% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 82.30 87.52 93.86 97.11 96.54 93.39 86.78 -3.46%
EPS 2.02 2.85 5.12 6.25 5.92 5.02 2.51 -13.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9138 0.9104 0.9122 0.8999 0.8935 0.8825 0.8612 4.02%
Adjusted Per Share Value based on latest NOSH - 61,718
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 82.46 85.52 93.49 96.77 96.21 93.51 86.61 -3.21%
EPS 2.03 2.79 5.10 6.23 5.90 5.03 2.51 -13.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9156 0.8897 0.9086 0.8967 0.8905 0.8837 0.8595 4.29%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.22 0.22 0.26 0.30 0.60 0.40 0.33 -
P/RPS 0.27 0.25 0.28 0.31 0.62 0.43 0.38 -20.32%
P/EPS 10.87 7.72 5.08 4.80 10.14 7.97 13.13 -11.80%
EY 9.20 12.95 19.70 20.85 9.87 12.55 7.62 13.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.29 0.33 0.67 0.45 0.38 -26.32%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 27/08/09 27/05/09 26/02/09 26/11/08 27/08/08 -
Price 0.40 0.23 0.27 0.30 0.30 0.32 0.40 -
P/RPS 0.49 0.26 0.29 0.31 0.31 0.34 0.46 4.28%
P/EPS 19.76 8.07 5.27 4.80 5.07 6.37 15.91 15.49%
EY 5.06 12.39 18.97 20.85 19.73 15.69 6.28 -13.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.25 0.30 0.33 0.34 0.36 0.46 -2.91%

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