[KIALIM] QoQ Cumulative 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- 543.01%
YoY- 32.71%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 53,363 38,030 19,842 65,685 48,140 33,665 17,090 113.48%
PBT 4,530 3,327 1,723 4,013 1,528 1,943 1,279 132.17%
Tax -1,371 -1,004 -509 3,253 -398 -242 -147 342.47%
NP 3,159 2,323 1,214 7,266 1,130 1,701 1,132 98.09%
-
NP to SH 3,159 2,323 1,214 7,266 1,130 1,701 1,132 98.09%
-
Tax Rate 30.26% 30.18% 29.54% -81.06% 26.05% 12.45% 11.49% -
Total Cost 50,204 35,707 18,628 58,419 47,010 31,964 15,958 114.55%
-
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 3.78% 2.81% 1.49% 9.04% 1.52% 2.27% 1.52% -
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 86.16 61.40 32.04 106.05 77.72 54.35 27.59 113.50%
EPS 5.10 3.75 1.96 11.73 1.82 2.75 1.83 97.91%
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 86.16 61.40 32.04 106.05 77.72 54.35 27.59 113.50%
EPS 5.10 3.75 1.96 11.73 1.82 2.75 1.83 97.91%
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 0.58 0.93 1.59 0.50 0.73 1.08 1.98 -55.85%
P/EPS 9.80 15.20 26.02 4.52 31.24 21.30 29.82 -52.34%
EY 10.20 6.58 3.84 22.13 3.20 4.69 3.35 109.93%
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 0.65 0.83 1.92 0.45 0.64 1.22 2.25 -56.26%
P/EPS 10.98 13.60 31.38 4.09 27.13 24.21 33.92 -52.82%
EY 9.11 7.35 3.19 24.44 3.69 4.13 2.95 111.91%
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