[KIALIM] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -9.86%
YoY- -65.63%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 65,543 63,318 48,431 51,075 59,591 49,347 50,746 4.35%
PBT 5,488 6,532 -3,999 1,256 3,654 -4,198 3,779 6.40%
Tax -2 -6 0 0 0 2,869 0 -
NP 5,486 6,526 -3,999 1,256 3,654 -1,329 3,779 6.40%
-
NP to SH 5,486 6,526 -3,999 1,256 3,654 -1,329 3,779 6.40%
-
Tax Rate 0.04% 0.09% - 0.00% 0.00% - 0.00% -
Total Cost 60,057 56,792 52,430 49,819 55,937 50,676 46,967 4.17%
-
Net Worth 67,636 62,148 55,596 56,538 55,336 51,583 29,538 14.79%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 67,636 62,148 55,596 56,538 55,336 51,583 29,538 14.79%
NOSH 61,938 61,938 61,904 61,871 61,932 61,813 59,794 0.58%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.37% 10.31% -8.26% 2.46% 6.13% -2.69% 7.45% -
ROE 8.11% 10.50% -7.19% 2.22% 6.60% -2.58% 12.79% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 105.82 102.23 78.24 82.55 96.22 79.83 84.87 3.74%
EPS 8.86 10.54 -6.46 2.03 5.90 -2.15 6.32 5.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.092 1.0034 0.8981 0.9138 0.8935 0.8345 0.494 14.12%
Adjusted Per Share Value based on latest NOSH - 62,058
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 105.82 102.23 78.19 82.46 96.21 79.67 81.93 4.35%
EPS 8.86 10.54 -6.46 2.03 5.90 -2.15 6.10 6.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.092 1.0034 0.8976 0.9128 0.8934 0.8328 0.4769 14.79%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.34 0.19 0.16 0.22 0.60 0.37 0.44 -
P/RPS 0.32 0.19 0.20 0.27 0.62 0.46 0.52 -7.76%
P/EPS 3.84 1.80 -2.48 10.84 10.17 -17.21 6.96 -9.42%
EY 26.05 55.45 -40.38 9.23 9.83 -5.81 14.36 10.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.19 0.18 0.24 0.67 0.44 0.89 -16.10%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 25/02/11 24/02/10 26/02/09 28/02/08 27/02/07 -
Price 0.31 0.33 0.12 0.40 0.30 0.69 0.50 -
P/RPS 0.29 0.32 0.15 0.48 0.31 0.86 0.59 -11.15%
P/EPS 3.50 3.13 -1.86 19.70 5.08 -32.09 7.91 -12.69%
EY 28.57 31.93 -53.83 5.08 19.67 -3.12 12.64 14.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.13 0.44 0.34 0.83 1.01 -19.23%

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