[KIALIM] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 38.84%
YoY- 1678.57%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 65,543 68,460 69,067 67,809 63,318 58,624 54,110 13.56%
PBT 5,488 7,325 8,569 9,067 6,532 5,012 2,700 60.11%
Tax -2 -6 -6 -6 -6 0 0 -
NP 5,486 7,319 8,563 9,061 6,526 5,012 2,700 60.07%
-
NP to SH 5,486 7,319 8,563 9,061 6,526 5,012 2,700 60.07%
-
Tax Rate 0.04% 0.08% 0.07% 0.07% 0.09% 0.00% 0.00% -
Total Cost 60,057 61,141 60,504 58,748 56,792 53,612 51,410 10.86%
-
Net Worth 67,636 66,961 66,125 64,991 62,148 59,694 57,666 11.16%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 67,636 66,961 66,125 64,991 62,148 59,694 57,666 11.16%
NOSH 61,938 61,938 61,938 61,938 61,938 61,994 62,053 -0.12%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.37% 10.69% 12.40% 13.36% 10.31% 8.55% 4.99% -
ROE 8.11% 10.93% 12.95% 13.94% 10.50% 8.40% 4.68% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 105.82 110.53 111.51 109.48 102.23 94.56 87.20 13.70%
EPS 8.86 11.82 13.83 14.63 10.54 8.08 4.35 60.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.092 1.0811 1.0676 1.0493 1.0034 0.9629 0.9293 11.30%
Adjusted Per Share Value based on latest NOSH - 61,938
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 105.82 110.53 111.51 109.48 102.23 94.65 87.36 13.56%
EPS 8.86 11.82 13.83 14.63 10.54 8.09 4.36 60.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.092 1.0811 1.0676 1.0493 1.0034 0.9638 0.931 11.16%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.34 0.44 0.35 0.31 0.19 0.21 0.205 -
P/RPS 0.32 0.40 0.31 0.28 0.19 0.22 0.24 21.03%
P/EPS 3.84 3.72 2.53 2.12 1.80 2.60 4.71 -12.67%
EY 26.05 26.86 39.50 47.19 55.45 38.50 21.22 14.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.41 0.33 0.30 0.19 0.22 0.22 25.55%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 29/08/12 30/05/12 27/02/12 29/11/11 26/08/11 -
Price 0.31 0.38 0.50 0.35 0.33 0.19 0.22 -
P/RPS 0.29 0.34 0.45 0.32 0.32 0.20 0.25 10.35%
P/EPS 3.50 3.22 3.62 2.39 3.13 2.35 5.06 -21.69%
EY 28.57 31.10 27.65 41.80 31.93 42.55 19.78 27.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.47 0.33 0.33 0.20 0.24 10.77%

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