[KIALIM] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -14.5%
YoY- -15.94%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 70,722 65,685 66,106 65,543 63,318 48,431 51,075 5.57%
PBT 5,863 4,013 5,032 5,488 6,532 -3,999 1,256 29.26%
Tax -3,179 3,253 443 -2 -6 0 0 -
NP 2,684 7,266 5,475 5,486 6,526 -3,999 1,256 13.48%
-
NP to SH 2,684 7,266 5,475 5,486 6,526 -3,999 1,256 13.48%
-
Tax Rate 54.22% -81.06% -8.80% 0.04% 0.09% - 0.00% -
Total Cost 68,038 58,419 60,631 60,057 56,792 52,430 49,819 5.32%
-
Net Worth 83,065 80,376 73,111 67,636 62,148 55,596 56,538 6.61%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 83,065 80,376 73,111 67,636 62,148 55,596 56,538 6.61%
NOSH 61,938 61,938 61,938 61,938 61,938 61,904 61,871 0.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.80% 11.06% 8.28% 8.37% 10.31% -8.26% 2.46% -
ROE 3.23% 9.04% 7.49% 8.11% 10.50% -7.19% 2.22% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 114.18 106.05 106.73 105.82 102.23 78.24 82.55 5.55%
EPS 4.33 11.73 8.84 8.86 10.54 -6.46 2.03 13.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3411 1.2977 1.1804 1.092 1.0034 0.8981 0.9138 6.59%
Adjusted Per Share Value based on latest NOSH - 61,938
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 114.18 106.05 106.73 105.82 102.23 78.19 82.46 5.57%
EPS 4.33 11.73 8.84 8.86 10.54 -6.46 2.03 13.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3411 1.2977 1.1804 1.092 1.0034 0.8976 0.9128 6.61%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.72 0.53 0.36 0.34 0.19 0.16 0.22 -
P/RPS 0.63 0.50 0.34 0.32 0.19 0.20 0.27 15.15%
P/EPS 16.62 4.52 4.07 3.84 1.80 -2.48 10.84 7.37%
EY 6.02 22.13 24.55 26.05 55.45 -40.38 9.23 -6.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.41 0.30 0.31 0.19 0.18 0.24 14.46%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 27/02/14 27/02/13 27/02/12 25/02/11 24/02/10 -
Price 0.71 0.48 0.46 0.31 0.33 0.12 0.40 -
P/RPS 0.62 0.45 0.43 0.29 0.32 0.15 0.48 4.35%
P/EPS 16.38 4.09 5.20 3.50 3.13 -1.86 19.70 -3.02%
EY 6.10 24.44 19.22 28.57 31.93 -53.83 5.08 3.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.37 0.39 0.28 0.33 0.13 0.44 3.14%

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