[KIALIM] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 382.26%
YoY- 32.71%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 71,150 76,060 79,368 65,685 64,186 67,330 68,360 2.70%
PBT 6,040 6,654 6,892 4,013 2,037 3,886 5,116 11.69%
Tax -1,828 -2,008 -2,036 3,253 -530 -484 -588 112.86%
NP 4,212 4,646 4,856 7,266 1,506 3,402 4,528 -4.70%
-
NP to SH 4,212 4,646 4,856 7,266 1,506 3,402 4,528 -4.70%
-
Tax Rate 30.26% 30.18% 29.54% -81.06% 26.02% 12.45% 11.49% -
Total Cost 66,938 71,414 74,512 58,419 62,680 63,928 63,832 3.21%
-
Net Worth 83,535 82,699 81,590 80,376 74,245 74,814 74,245 8.16%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 83,535 82,699 81,590 80,376 74,245 74,814 74,245 8.16%
NOSH 61,938 61,938 61,938 61,938 61,938 61,938 61,938 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.92% 6.11% 6.12% 11.06% 2.35% 5.05% 6.62% -
ROE 5.04% 5.62% 5.95% 9.04% 2.03% 4.55% 6.10% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 114.87 122.80 128.14 106.05 103.63 108.71 110.37 2.69%
EPS 6.80 7.50 7.84 11.73 2.43 5.50 7.32 -4.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3487 1.3352 1.3173 1.2977 1.1987 1.2079 1.1987 8.16%
Adjusted Per Share Value based on latest NOSH - 61,938
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 114.87 122.80 128.14 106.05 103.63 108.71 110.37 2.69%
EPS 6.80 7.50 7.84 11.73 2.43 5.50 7.32 -4.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3487 1.3352 1.3173 1.2977 1.1987 1.2079 1.1987 8.16%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.50 0.57 0.51 0.53 0.57 0.585 0.545 -
P/RPS 0.44 0.46 0.40 0.50 0.55 0.54 0.49 -6.91%
P/EPS 7.35 7.60 6.51 4.52 23.43 10.65 7.45 -0.89%
EY 13.60 13.16 15.37 22.13 4.27 9.39 13.41 0.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.39 0.41 0.48 0.48 0.45 -12.22%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 26/08/15 27/05/15 26/02/15 25/11/14 27/08/14 29/05/14 -
Price 0.56 0.51 0.615 0.48 0.495 0.665 0.62 -
P/RPS 0.49 0.42 0.48 0.45 0.48 0.61 0.56 -8.50%
P/EPS 8.23 6.80 7.84 4.09 20.35 12.11 8.48 -1.97%
EY 12.14 14.71 12.75 24.44 4.91 8.26 11.79 1.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.47 0.37 0.41 0.55 0.52 -13.25%

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