[KIALIM] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 62.38%
YoY- 263.19%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 49,960 34,425 18,371 63,318 44,818 28,676 13,880 134.31%
PBT 4,812 3,973 2,839 6,532 4,019 1,936 304 527.26%
Tax 0 0 0 -6 0 0 0 -
NP 4,812 3,973 2,839 6,526 4,019 1,936 304 527.26%
-
NP to SH 4,812 3,973 2,839 6,526 4,019 1,936 304 527.26%
-
Tax Rate 0.00% 0.00% 0.00% 0.09% 0.00% 0.00% 0.00% -
Total Cost 45,148 30,452 15,532 56,792 40,799 26,740 13,576 122.31%
-
Net Worth 66,961 66,125 64,991 62,148 59,628 57,480 56,022 12.59%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 66,961 66,125 64,991 62,148 59,628 57,480 56,022 12.59%
NOSH 61,938 61,938 61,938 61,938 61,926 61,853 62,040 -0.10%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.63% 11.54% 15.45% 10.31% 8.97% 6.75% 2.19% -
ROE 7.19% 6.01% 4.37% 10.50% 6.74% 3.37% 0.54% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 80.66 55.58 29.66 102.23 72.37 46.36 22.37 134.59%
EPS 7.77 6.41 4.58 10.54 6.49 3.13 0.49 528.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0811 1.0676 1.0493 1.0034 0.9629 0.9293 0.903 12.71%
Adjusted Per Share Value based on latest NOSH - 61,938
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 80.66 55.58 29.66 102.23 72.36 46.30 22.41 134.31%
EPS 7.77 6.41 4.58 10.54 6.49 3.13 0.49 528.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0811 1.0676 1.0493 1.0034 0.9627 0.928 0.9045 12.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.44 0.35 0.31 0.19 0.21 0.205 0.35 -
P/RPS 0.55 0.63 1.05 0.19 0.29 0.44 1.56 -49.99%
P/EPS 5.66 5.46 6.76 1.80 3.24 6.55 71.43 -81.46%
EY 17.66 18.33 14.79 55.45 30.90 15.27 1.40 439.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.33 0.30 0.19 0.22 0.22 0.39 3.38%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 30/05/12 27/02/12 29/11/11 26/08/11 30/05/11 -
Price 0.38 0.50 0.35 0.33 0.19 0.22 0.21 -
P/RPS 0.47 0.90 1.18 0.32 0.26 0.47 0.94 -36.92%
P/EPS 4.89 7.79 7.64 3.13 2.93 7.03 42.86 -76.38%
EY 20.44 12.83 13.10 31.93 34.16 14.23 2.33 323.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.47 0.33 0.33 0.20 0.24 0.23 32.19%

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