[KIALIM] YoY TTM 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- -31.15%
YoY- -58.32%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 64,477 68,437 67,152 63,216 67,809 51,476 48,320 4.92%
PBT 4,355 4,457 5,181 3,779 9,067 -574 -2,260 -
Tax -2,777 2,891 296 -2 -6 0 0 -
NP 1,578 7,348 5,477 3,777 9,061 -574 -2,260 -
-
NP to SH 1,578 7,348 5,477 3,777 9,061 -574 -2,260 -
-
Tax Rate 63.77% -64.86% -5.71% 0.05% 0.07% - - -
Total Cost 62,899 61,089 61,675 59,439 58,748 52,050 50,580 3.69%
-
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 2.45% 10.74% 8.16% 5.97% 13.36% -1.12% -4.68% -
ROE 1.90% 9.01% 7.38% 5.49% 13.94% -1.02% -4.00% -
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 104.10 110.49 108.42 102.06 109.48 82.97 78.03 4.91%
EPS 2.55 11.86 8.84 6.10 14.63 -0.93 -3.65 -
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 104.10 110.49 108.42 102.06 109.48 83.11 78.01 4.92%
EPS 2.55 11.86 8.84 6.10 14.63 -0.93 -3.65 -
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 0.60 0.46 0.50 0.32 0.28 0.42 0.44 5.30%
P/EPS 24.53 4.30 6.16 5.41 2.12 -37.83 -9.32 -
EY 4.08 23.26 16.23 18.48 47.19 -2.64 -10.73 -
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 0.53 0.56 0.57 0.35 0.32 0.25 0.45 2.76%
P/EPS 21.59 5.18 7.01 5.90 2.39 -22.70 -9.59 -
EY 4.63 19.29 14.26 16.94 41.80 -4.41 -10.43 -
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