[KIALIM] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -56.5%
YoY- 833.88%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 19,842 17,090 16,044 18,371 13,880 10,835 13,590 6.50%
PBT 1,723 1,279 1,130 2,839 304 -3,121 395 27.81%
Tax -509 -147 0 0 0 0 0 -
NP 1,214 1,132 1,130 2,839 304 -3,121 395 20.56%
-
NP to SH 1,214 1,132 1,130 2,839 304 -3,121 395 20.56%
-
Tax Rate 29.54% 11.49% 0.00% 0.00% 0.00% - 0.00% -
Total Cost 18,628 15,958 14,914 15,532 13,576 13,956 13,195 5.91%
-
Net Worth 81,590 74,245 68,763 64,991 56,022 56,487 55,540 6.61%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 81,590 74,245 68,763 64,991 56,022 56,487 55,540 6.61%
NOSH 61,938 61,938 61,938 61,938 62,040 61,924 61,718 0.05%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 6.12% 6.62% 7.04% 15.45% 2.19% -28.80% 2.91% -
ROE 1.49% 1.52% 1.64% 4.37% 0.54% -5.53% 0.71% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 32.04 27.59 25.90 29.66 22.37 17.50 22.02 6.44%
EPS 1.96 1.83 1.82 4.58 0.49 -5.04 0.64 20.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3173 1.1987 1.1102 1.0493 0.903 0.9122 0.8999 6.55%
Adjusted Per Share Value based on latest NOSH - 61,938
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 32.04 27.59 25.90 29.66 22.41 17.49 21.94 6.51%
EPS 1.96 1.83 1.82 4.58 0.49 -5.04 0.64 20.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3173 1.1987 1.1102 1.0493 0.9045 0.912 0.8967 6.61%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.51 0.545 0.33 0.31 0.35 0.34 0.30 -
P/RPS 1.59 1.98 1.27 1.05 1.56 1.94 1.36 2.63%
P/EPS 26.02 29.82 18.09 6.76 71.43 -6.75 46.88 -9.34%
EY 3.84 3.35 5.53 14.79 1.40 -14.82 2.13 10.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.30 0.30 0.39 0.37 0.33 2.82%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 29/05/14 30/05/13 30/05/12 30/05/11 26/05/10 27/05/09 -
Price 0.615 0.62 0.36 0.35 0.21 0.35 0.30 -
P/RPS 1.92 2.25 1.39 1.18 0.94 2.00 1.36 5.91%
P/EPS 31.38 33.92 19.73 7.64 42.86 -6.94 46.88 -6.46%
EY 3.19 2.95 5.07 13.10 2.33 -14.40 2.13 6.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.32 0.33 0.23 0.38 0.33 6.06%

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