[KIALIM] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -31.15%
YoY- -58.32%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 66,106 65,205 63,923 63,216 65,543 68,460 69,067 -2.87%
PBT 5,032 4,531 3,523 3,779 5,488 7,325 8,569 -29.80%
Tax 443 -2 -2 -2 -2 -6 -6 -
NP 5,475 4,529 3,521 3,777 5,486 7,319 8,563 -25.72%
-
NP to SH 5,475 4,529 3,521 3,777 5,486 7,319 8,563 -25.72%
-
Tax Rate -8.80% 0.04% 0.06% 0.05% 0.04% 0.08% 0.07% -
Total Cost 60,631 60,676 60,402 59,439 60,057 61,141 60,504 0.13%
-
Net Worth 73,111 71,488 69,643 68,763 67,636 66,961 66,125 6.90%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 73,111 71,488 69,643 68,763 67,636 66,961 66,125 6.90%
NOSH 61,938 61,938 61,938 61,938 61,938 61,938 61,938 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.28% 6.95% 5.51% 5.97% 8.37% 10.69% 12.40% -
ROE 7.49% 6.34% 5.06% 5.49% 8.11% 10.93% 12.95% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 106.73 105.27 103.20 102.06 105.82 110.53 111.51 -2.87%
EPS 8.84 7.31 5.68 6.10 8.86 11.82 13.83 -25.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1804 1.1542 1.1244 1.1102 1.092 1.0811 1.0676 6.90%
Adjusted Per Share Value based on latest NOSH - 61,938
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 106.73 105.27 103.20 102.06 105.82 110.53 111.51 -2.87%
EPS 8.84 7.31 5.68 6.10 8.86 11.82 13.83 -25.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1804 1.1542 1.1244 1.1102 1.092 1.0811 1.0676 6.90%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.36 0.32 0.38 0.33 0.34 0.44 0.35 -
P/RPS 0.34 0.30 0.37 0.32 0.32 0.40 0.31 6.33%
P/EPS 4.07 4.38 6.68 5.41 3.84 3.72 2.53 37.17%
EY 24.55 22.85 14.96 18.48 26.05 26.86 39.50 -27.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.34 0.30 0.31 0.41 0.33 -6.14%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 30/05/13 27/02/13 28/11/12 29/08/12 -
Price 0.46 0.36 0.30 0.36 0.31 0.38 0.50 -
P/RPS 0.43 0.34 0.29 0.35 0.29 0.34 0.45 -2.97%
P/EPS 5.20 4.92 5.28 5.90 3.50 3.22 3.62 27.22%
EY 19.22 20.31 18.95 16.94 28.57 31.10 27.65 -21.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.31 0.27 0.32 0.28 0.35 0.47 -11.66%

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