[KIALIM] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 91.98%
YoY- -19.89%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 34,145 53,363 48,140 49,622 49,960 44,818 34,625 -0.23%
PBT -2,586 4,530 1,528 3,855 4,812 4,019 -4,992 -10.37%
Tax -479 -1,371 -398 0 0 0 0 -
NP -3,065 3,159 1,130 3,855 4,812 4,019 -4,992 -7.80%
-
NP to SH -3,065 3,159 1,130 3,855 4,812 4,019 -4,992 -7.80%
-
Tax Rate - 30.26% 26.05% 0.00% 0.00% 0.00% - -
Total Cost 37,210 50,204 47,010 45,767 45,148 40,799 39,617 -1.03%
-
Net Worth 79,999 83,535 74,245 71,488 66,961 59,628 54,627 6.55%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 79,999 83,535 74,245 71,488 66,961 59,628 54,627 6.55%
NOSH 61,938 61,938 61,938 61,938 61,938 61,926 61,935 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -8.98% 5.92% 2.35% 7.77% 9.63% 8.97% -14.42% -
ROE -3.83% 3.78% 1.52% 5.39% 7.19% 6.74% -9.14% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 55.13 86.16 77.72 80.12 80.66 72.37 55.90 -0.23%
EPS -4.95 5.10 1.82 6.22 7.77 6.49 -8.06 -7.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2916 1.3487 1.1987 1.1542 1.0811 0.9629 0.882 6.55%
Adjusted Per Share Value based on latest NOSH - 61,938
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 55.13 86.16 77.72 80.12 80.66 72.36 55.90 -0.23%
EPS -4.95 5.10 1.82 6.22 7.77 6.49 -8.06 -7.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2916 1.3487 1.1987 1.1542 1.0811 0.9627 0.882 6.55%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.44 0.50 0.57 0.32 0.44 0.21 0.30 -
P/RPS 0.80 0.58 0.73 0.40 0.55 0.29 0.54 6.76%
P/EPS -8.89 9.80 31.24 5.14 5.66 3.24 -3.72 15.61%
EY -11.25 10.20 3.20 19.45 17.66 30.90 -26.87 -13.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.48 0.28 0.41 0.22 0.34 0.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 25/11/15 25/11/14 27/11/13 28/11/12 29/11/11 26/11/10 -
Price 0.40 0.56 0.495 0.36 0.38 0.19 0.30 -
P/RPS 0.73 0.65 0.64 0.45 0.47 0.26 0.54 5.14%
P/EPS -8.08 10.98 27.13 5.78 4.89 2.93 -3.72 13.78%
EY -12.37 9.11 3.69 17.29 20.44 34.16 -26.87 -12.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.42 0.41 0.31 0.35 0.20 0.34 -1.52%

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