[KIALIM] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 110.36%
YoY- 120.14%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 16,575 17,090 16,484 16,817 16,761 16,044 15,583 4.21%
PBT 664 1,279 1,177 1,847 878 1,130 676 -1.19%
Tax -95 -147 443 0 0 0 -2 1220.88%
NP 569 1,132 1,620 1,847 878 1,130 674 -10.70%
-
NP to SH 569 1,132 1,620 1,847 878 1,130 674 -10.70%
-
Tax Rate 14.31% 11.49% -37.64% 0.00% 0.00% 0.00% 0.30% -
Total Cost 16,006 15,958 14,864 14,970 15,883 14,914 14,909 4.86%
-
Net Worth 74,814 74,245 73,111 71,488 69,643 68,763 67,636 6.97%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 74,814 74,245 73,111 71,488 69,643 68,763 67,636 6.97%
NOSH 61,938 61,938 61,938 61,938 61,938 61,938 61,938 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.43% 6.62% 9.83% 10.98% 5.24% 7.04% 4.33% -
ROE 0.76% 1.52% 2.22% 2.58% 1.26% 1.64% 1.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.76 27.59 26.61 27.15 27.06 25.90 25.16 4.20%
EPS 0.92 1.83 2.62 2.98 1.42 1.82 1.09 -10.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2079 1.1987 1.1804 1.1542 1.1244 1.1102 1.092 6.97%
Adjusted Per Share Value based on latest NOSH - 61,938
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.76 27.59 26.61 27.15 27.06 25.90 25.16 4.20%
EPS 0.92 1.83 2.62 2.98 1.42 1.82 1.09 -10.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2079 1.1987 1.1804 1.1542 1.1244 1.1102 1.092 6.97%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.585 0.545 0.36 0.32 0.38 0.33 0.34 -
P/RPS 2.19 1.98 1.35 1.18 1.40 1.27 1.35 38.18%
P/EPS 63.68 29.82 13.76 10.73 26.81 18.09 31.24 60.97%
EY 1.57 3.35 7.27 9.32 3.73 5.53 3.20 -37.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.30 0.28 0.34 0.30 0.31 33.94%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/05/14 27/02/14 27/11/13 28/08/13 30/05/13 27/02/13 -
Price 0.665 0.62 0.46 0.36 0.30 0.36 0.31 -
P/RPS 2.48 2.25 1.73 1.33 1.11 1.39 1.23 59.80%
P/EPS 72.39 33.92 17.59 12.07 21.16 19.73 28.49 86.52%
EY 1.38 2.95 5.69 8.28 4.73 5.07 3.51 -46.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.39 0.31 0.27 0.32 0.28 57.03%

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