[KIALIM] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -200.35%
YoY- -130.92%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 18,188 19,842 17,545 14,475 16,575 17,090 16,484 6.79%
PBT 1,604 1,723 2,485 -415 664 1,279 1,177 22.98%
Tax -495 -509 3,651 -156 -95 -147 443 -
NP 1,109 1,214 6,136 -571 569 1,132 1,620 -22.37%
-
NP to SH 1,109 1,214 6,136 -571 569 1,132 1,620 -22.37%
-
Tax Rate 30.86% 29.54% -146.92% - 14.31% 11.49% -37.64% -
Total Cost 17,079 18,628 11,409 15,046 16,006 15,958 14,864 9.73%
-
Net Worth 82,699 81,590 80,376 74,245 74,814 74,245 73,111 8.58%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 82,699 81,590 80,376 74,245 74,814 74,245 73,111 8.58%
NOSH 61,938 61,938 61,938 61,938 61,938 61,938 61,938 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.10% 6.12% 34.97% -3.94% 3.43% 6.62% 9.83% -
ROE 1.34% 1.49% 7.63% -0.77% 0.76% 1.52% 2.22% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 29.36 32.04 28.33 23.37 26.76 27.59 26.61 6.79%
EPS 1.79 1.96 9.91 -0.92 0.92 1.83 2.62 -22.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3352 1.3173 1.2977 1.1987 1.2079 1.1987 1.1804 8.58%
Adjusted Per Share Value based on latest NOSH - 61,938
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 29.36 32.04 28.33 23.37 26.76 27.59 26.61 6.79%
EPS 1.79 1.96 9.91 -0.92 0.92 1.83 2.62 -22.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3352 1.3173 1.2977 1.1987 1.2079 1.1987 1.1804 8.58%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.57 0.51 0.53 0.57 0.585 0.545 0.36 -
P/RPS 1.94 1.59 1.87 2.44 2.19 1.98 1.35 27.42%
P/EPS 31.83 26.02 5.35 -61.83 63.68 29.82 13.76 75.17%
EY 3.14 3.84 18.69 -1.62 1.57 3.35 7.27 -42.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.41 0.48 0.48 0.45 0.30 27.20%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 26/02/15 25/11/14 27/08/14 29/05/14 27/02/14 -
Price 0.51 0.615 0.48 0.495 0.665 0.62 0.46 -
P/RPS 1.74 1.92 1.69 2.12 2.48 2.25 1.73 0.38%
P/EPS 28.48 31.38 4.85 -53.69 72.39 33.92 17.59 38.00%
EY 3.51 3.19 20.64 -1.86 1.38 2.95 5.69 -27.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.37 0.41 0.55 0.52 0.39 -1.72%

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