[KIALIM] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 85.63%
YoY- 204.83%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 69,067 67,809 63,318 58,624 54,110 51,476 48,431 26.72%
PBT 8,569 9,067 6,532 5,012 2,700 -574 -3,999 -
Tax -6 -6 -6 0 0 0 0 -
NP 8,563 9,061 6,526 5,012 2,700 -574 -3,999 -
-
NP to SH 8,563 9,061 6,526 5,012 2,700 -574 -3,999 -
-
Tax Rate 0.07% 0.07% 0.09% 0.00% 0.00% - - -
Total Cost 60,504 58,748 56,792 53,612 51,410 52,050 52,430 10.02%
-
Net Worth 66,125 64,991 62,148 59,694 57,666 56,022 55,738 12.07%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 66,125 64,991 62,148 59,694 57,666 56,022 55,738 12.07%
NOSH 61,938 61,938 61,938 61,994 62,053 62,040 62,062 -0.13%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.40% 13.36% 10.31% 8.55% 4.99% -1.12% -8.26% -
ROE 12.95% 13.94% 10.50% 8.40% 4.68% -1.02% -7.17% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 111.51 109.48 102.23 94.56 87.20 82.97 78.04 26.88%
EPS 13.83 14.63 10.54 8.08 4.35 -0.93 -6.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0676 1.0493 1.0034 0.9629 0.9293 0.903 0.8981 12.22%
Adjusted Per Share Value based on latest NOSH - 61,994
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 111.51 109.48 102.23 94.65 87.36 83.11 78.19 26.72%
EPS 13.83 14.63 10.54 8.09 4.36 -0.93 -6.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0676 1.0493 1.0034 0.9638 0.931 0.9045 0.8999 12.07%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.35 0.31 0.19 0.21 0.205 0.35 0.16 -
P/RPS 0.31 0.28 0.19 0.22 0.24 0.42 0.21 29.67%
P/EPS 2.53 2.12 1.80 2.60 4.71 -37.83 -2.48 -
EY 39.50 47.19 55.45 38.50 21.22 -2.64 -40.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.19 0.22 0.22 0.39 0.18 49.84%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 27/02/12 29/11/11 26/08/11 30/05/11 25/02/11 -
Price 0.50 0.35 0.33 0.19 0.22 0.21 0.12 -
P/RPS 0.45 0.32 0.32 0.20 0.25 0.25 0.15 108.14%
P/EPS 3.62 2.39 3.13 2.35 5.06 -22.70 -1.86 -
EY 27.65 41.80 31.93 42.55 19.78 -4.41 -53.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.33 0.33 0.20 0.24 0.23 0.13 135.74%

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