[KIALIM] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -14.53%
YoY- 46.03%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 63,923 63,216 65,543 68,460 69,067 67,809 63,318 0.63%
PBT 3,523 3,779 5,488 7,325 8,569 9,067 6,532 -33.76%
Tax -2 -2 -2 -6 -6 -6 -6 -51.95%
NP 3,521 3,777 5,486 7,319 8,563 9,061 6,526 -33.75%
-
NP to SH 3,521 3,777 5,486 7,319 8,563 9,061 6,526 -33.75%
-
Tax Rate 0.06% 0.05% 0.04% 0.08% 0.07% 0.07% 0.09% -
Total Cost 60,402 59,439 60,057 61,141 60,504 58,748 56,792 4.19%
-
Net Worth 69,643 68,763 67,636 66,961 66,125 64,991 62,148 7.89%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 69,643 68,763 67,636 66,961 66,125 64,991 62,148 7.89%
NOSH 61,938 61,938 61,938 61,938 61,938 61,938 61,938 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.51% 5.97% 8.37% 10.69% 12.40% 13.36% 10.31% -
ROE 5.06% 5.49% 8.11% 10.93% 12.95% 13.94% 10.50% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 103.20 102.06 105.82 110.53 111.51 109.48 102.23 0.63%
EPS 5.68 6.10 8.86 11.82 13.83 14.63 10.54 -33.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1244 1.1102 1.092 1.0811 1.0676 1.0493 1.0034 7.89%
Adjusted Per Share Value based on latest NOSH - 61,938
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 103.20 102.06 105.82 110.53 111.51 109.48 102.23 0.63%
EPS 5.68 6.10 8.86 11.82 13.83 14.63 10.54 -33.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1244 1.1102 1.092 1.0811 1.0676 1.0493 1.0034 7.89%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.38 0.33 0.34 0.44 0.35 0.31 0.19 -
P/RPS 0.37 0.32 0.32 0.40 0.31 0.28 0.19 56.00%
P/EPS 6.68 5.41 3.84 3.72 2.53 2.12 1.80 139.89%
EY 14.96 18.48 26.05 26.86 39.50 47.19 55.45 -58.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.30 0.31 0.41 0.33 0.30 0.19 47.44%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 27/02/13 28/11/12 29/08/12 30/05/12 27/02/12 -
Price 0.30 0.36 0.31 0.38 0.50 0.35 0.33 -
P/RPS 0.29 0.35 0.29 0.34 0.45 0.32 0.32 -6.35%
P/EPS 5.28 5.90 3.50 3.22 3.62 2.39 3.13 41.75%
EY 18.95 16.94 28.57 31.10 27.65 41.80 31.93 -29.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.32 0.28 0.35 0.47 0.33 0.33 -12.53%

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