[KIALIM] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -17.61%
YoY- -60.2%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 54,388 79,368 68,360 64,176 73,484 55,520 43,340 3.85%
PBT 860 6,892 5,116 4,520 11,356 1,216 -12,484 -
Tax -428 -2,036 -588 0 0 0 0 -
NP 432 4,856 4,528 4,520 11,356 1,216 -12,484 -
-
NP to SH 432 4,856 4,528 4,520 11,356 1,216 -12,484 -
-
Tax Rate 49.77% 29.54% 11.49% 0.00% 0.00% 0.00% - -
Total Cost 53,956 74,512 63,832 59,656 62,128 54,304 55,824 -0.56%
-
Net Worth 83,170 81,590 74,245 68,763 64,991 56,022 56,487 6.65%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 83,170 81,590 74,245 68,763 64,991 56,022 56,487 6.65%
NOSH 61,938 61,938 61,938 61,938 61,938 62,040 61,924 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.79% 6.12% 6.62% 7.04% 15.45% 2.19% -28.80% -
ROE 0.52% 5.95% 6.10% 6.57% 17.47% 2.17% -22.10% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 87.81 128.14 110.37 103.61 118.64 89.49 69.99 3.84%
EPS 0.68 7.84 7.32 7.28 18.32 1.96 -20.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3428 1.3173 1.1987 1.1102 1.0493 0.903 0.9122 6.65%
Adjusted Per Share Value based on latest NOSH - 61,938
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 87.81 128.14 110.37 103.61 118.64 89.64 69.97 3.85%
EPS 0.68 7.84 7.32 7.28 18.32 1.96 -20.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3428 1.3173 1.1987 1.1102 1.0493 0.9045 0.912 6.65%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.625 0.51 0.545 0.33 0.31 0.35 0.34 -
P/RPS 0.71 0.40 0.49 0.32 0.26 0.39 0.49 6.37%
P/EPS 89.61 6.51 7.45 4.52 1.69 17.86 -1.69 -
EY 1.12 15.37 13.41 22.11 59.14 5.60 -59.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.39 0.45 0.30 0.30 0.39 0.37 4.06%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 27/05/15 29/05/14 30/05/13 30/05/12 30/05/11 26/05/10 -
Price 0.55 0.615 0.62 0.36 0.35 0.21 0.35 -
P/RPS 0.63 0.48 0.56 0.35 0.30 0.23 0.50 3.92%
P/EPS 78.86 7.84 8.48 4.93 1.91 10.71 -1.74 -
EY 1.27 12.75 11.79 20.27 52.38 9.33 -57.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.52 0.32 0.33 0.23 0.38 1.27%

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