[KIALIM] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 42.02%
YoY- -0.2%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 45,057 70,722 65,685 66,106 65,543 63,318 48,431 -1.19%
PBT -9,125 5,863 4,013 5,032 5,488 6,532 -3,999 14.72%
Tax 126 -3,179 3,253 443 -2 -6 0 -
NP -8,999 2,684 7,266 5,475 5,486 6,526 -3,999 14.45%
-
NP to SH -8,999 2,684 7,266 5,475 5,486 6,526 -3,999 14.45%
-
Tax Rate - 54.22% -81.06% -8.80% 0.04% 0.09% - -
Total Cost 54,056 68,038 58,419 60,631 60,057 56,792 52,430 0.50%
-
Net Worth 74,065 83,065 80,376 73,111 67,636 62,148 55,596 4.89%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 74,065 83,065 80,376 73,111 67,636 62,148 55,596 4.89%
NOSH 61,938 61,938 61,938 61,938 61,938 61,938 61,904 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -19.97% 3.80% 11.06% 8.28% 8.37% 10.31% -8.26% -
ROE -12.15% 3.23% 9.04% 7.49% 8.11% 10.50% -7.19% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 72.75 114.18 106.05 106.73 105.82 102.23 78.24 -1.20%
EPS -14.53 4.33 11.73 8.84 8.86 10.54 -6.46 14.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1958 1.3411 1.2977 1.1804 1.092 1.0034 0.8981 4.88%
Adjusted Per Share Value based on latest NOSH - 61,938
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 72.75 114.18 106.05 106.73 105.82 102.23 78.19 -1.19%
EPS -14.53 4.33 11.73 8.84 8.86 10.54 -6.46 14.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1958 1.3411 1.2977 1.1804 1.092 1.0034 0.8976 4.89%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.41 0.72 0.53 0.36 0.34 0.19 0.16 -
P/RPS 0.56 0.63 0.50 0.34 0.32 0.19 0.20 18.70%
P/EPS -2.82 16.62 4.52 4.07 3.84 1.80 -2.48 2.16%
EY -35.44 6.02 22.13 24.55 26.05 55.45 -40.38 -2.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.54 0.41 0.30 0.31 0.19 0.18 11.17%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 26/02/15 27/02/14 27/02/13 27/02/12 25/02/11 -
Price 0.44 0.71 0.48 0.46 0.31 0.33 0.12 -
P/RPS 0.60 0.62 0.45 0.43 0.29 0.32 0.15 25.96%
P/EPS -3.03 16.38 4.09 5.20 3.50 3.13 -1.86 8.46%
EY -33.02 6.10 24.44 19.22 28.57 31.93 -53.83 -7.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.53 0.37 0.39 0.28 0.33 0.13 19.02%

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