[KIALIM] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -19.25%
YoY- 19.73%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 71,150 64,186 66,162 66,613 59,757 46,166 51,774 5.43%
PBT 6,040 2,037 5,140 6,416 5,358 -6,656 1,393 27.68%
Tax -1,828 -530 0 0 0 0 0 -
NP 4,212 1,506 5,140 6,416 5,358 -6,656 1,393 20.24%
-
NP to SH 4,212 1,506 5,140 6,416 5,358 -6,656 1,393 20.24%
-
Tax Rate 30.26% 26.02% 0.00% 0.00% 0.00% - 0.00% -
Total Cost 66,938 62,680 61,022 60,197 54,398 52,822 50,381 4.84%
-
Net Worth 83,535 74,245 71,488 66,961 59,628 54,627 56,293 6.79%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 83,535 74,245 71,488 66,961 59,628 54,627 56,293 6.79%
NOSH 61,938 61,938 61,938 61,938 61,926 61,935 61,834 0.02%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.92% 2.35% 7.77% 9.63% 8.97% -14.42% 2.69% -
ROE 5.04% 2.03% 7.19% 9.58% 8.99% -12.18% 2.48% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 114.87 103.63 106.82 107.55 96.50 74.54 83.73 5.40%
EPS 6.80 2.43 8.29 10.36 8.65 -10.75 2.25 20.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3487 1.1987 1.1542 1.0811 0.9629 0.882 0.9104 6.76%
Adjusted Per Share Value based on latest NOSH - 61,938
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 114.87 103.63 106.82 107.55 96.48 74.54 83.59 5.43%
EPS 6.80 2.43 8.29 10.36 8.65 -10.75 2.25 20.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3487 1.1987 1.1542 1.0811 0.9627 0.882 0.9089 6.79%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.50 0.57 0.32 0.44 0.21 0.30 0.22 -
P/RPS 0.44 0.55 0.30 0.41 0.22 0.40 0.26 9.15%
P/EPS 7.35 23.43 3.86 4.25 2.43 -2.79 9.76 -4.61%
EY 13.60 4.27 25.93 23.54 41.21 -35.82 10.24 4.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.48 0.28 0.41 0.22 0.34 0.24 7.47%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 25/11/14 27/11/13 28/11/12 29/11/11 26/11/10 25/11/09 -
Price 0.56 0.495 0.36 0.38 0.19 0.30 0.23 -
P/RPS 0.49 0.48 0.34 0.35 0.20 0.40 0.27 10.43%
P/EPS 8.23 20.35 4.34 3.67 2.20 -2.79 10.21 -3.52%
EY 12.14 4.91 23.05 27.26 45.54 -35.82 9.80 3.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.31 0.35 0.20 0.34 0.25 9.02%

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