[KIALIM] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 85.65%
YoY- 74.6%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 63,318 58,624 54,110 51,476 48,431 46,869 47,059 21.81%
PBT 6,532 5,012 2,700 -574 -3,999 -4,781 -4,667 -
Tax -6 0 0 0 0 0 0 -
NP 6,526 5,012 2,700 -574 -3,999 -4,781 -4,667 -
-
NP to SH 6,526 5,012 2,700 -574 -3,999 -4,781 -4,667 -
-
Tax Rate 0.09% 0.00% 0.00% - - - - -
Total Cost 56,792 53,612 51,410 52,050 52,430 51,650 51,726 6.40%
-
Net Worth 62,148 59,694 57,666 56,022 55,738 54,588 54,879 8.62%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 62,148 59,694 57,666 56,022 55,738 54,588 54,879 8.62%
NOSH 61,938 61,994 62,053 62,040 62,062 61,891 61,962 -0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.31% 8.55% 4.99% -1.12% -8.26% -10.20% -9.92% -
ROE 10.50% 8.40% 4.68% -1.02% -7.17% -8.76% -8.50% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 102.23 94.56 87.20 82.97 78.04 75.73 75.95 21.84%
EPS 10.54 8.08 4.35 -0.93 -6.44 -7.72 -7.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0034 0.9629 0.9293 0.903 0.8981 0.882 0.8857 8.64%
Adjusted Per Share Value based on latest NOSH - 62,040
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 102.23 94.65 87.36 83.11 78.19 75.67 75.98 21.81%
EPS 10.54 8.09 4.36 -0.93 -6.46 -7.72 -7.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0034 0.9638 0.931 0.9045 0.8999 0.8813 0.886 8.62%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.19 0.21 0.205 0.35 0.16 0.30 0.43 -
P/RPS 0.19 0.22 0.24 0.42 0.21 0.40 0.57 -51.82%
P/EPS 1.80 2.60 4.71 -37.83 -2.48 -3.88 -5.71 -
EY 55.45 38.50 21.22 -2.64 -40.27 -25.75 -17.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.22 0.39 0.18 0.34 0.49 -46.73%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 29/11/11 26/08/11 30/05/11 25/02/11 26/11/10 26/08/10 -
Price 0.33 0.19 0.22 0.21 0.12 0.30 0.20 -
P/RPS 0.32 0.20 0.25 0.25 0.15 0.40 0.26 14.80%
P/EPS 3.13 2.35 5.06 -22.70 -1.86 -3.88 -2.66 -
EY 31.93 42.55 19.78 -4.41 -53.70 -25.75 -37.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.20 0.24 0.23 0.13 0.34 0.23 27.12%

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