[KIALIM] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 46.84%
YoY- -29.87%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 68,850 57,352 45,994 54,026 57,392 48,802 48,114 6.14%
PBT 7,946 3,872 -9,526 2,320 3,308 -2,458 10,730 -4.87%
Tax 0 0 0 0 0 0 0 -
NP 7,946 3,872 -9,526 2,320 3,308 -2,458 10,730 -4.87%
-
NP to SH 7,946 3,872 -9,526 2,320 3,308 -2,458 10,730 -4.87%
-
Tax Rate 0.00% 0.00% - 0.00% 0.00% - 0.00% -
Total Cost 60,904 53,480 55,520 51,706 54,084 51,260 37,384 8.46%
-
Net Worth 66,125 57,480 54,858 56,585 53,349 29,433 29,942 14.10%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 66,125 57,480 54,858 56,585 53,349 29,433 29,942 14.10%
NOSH 61,938 61,853 61,937 62,032 61,947 62,070 57,626 1.20%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 11.54% 6.75% -20.71% 4.29% 5.76% -5.04% 22.30% -
ROE 12.02% 6.74% -17.36% 4.10% 6.20% -8.35% 35.84% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 111.16 92.72 74.26 87.09 92.65 78.62 83.49 4.88%
EPS 12.82 6.26 -15.38 3.74 5.34 -3.96 18.62 -6.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0676 0.9293 0.8857 0.9122 0.8612 0.4742 0.5196 12.73%
Adjusted Per Share Value based on latest NOSH - 61,693
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 111.16 92.60 74.26 87.23 92.66 78.79 77.68 6.14%
EPS 12.82 6.25 -15.38 3.75 5.34 -3.97 17.32 -4.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0676 0.928 0.8857 0.9136 0.8613 0.4752 0.4834 14.10%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.35 0.205 0.43 0.26 0.33 0.39 0.53 -
P/RPS 0.31 0.22 0.58 0.30 0.36 0.50 0.63 -11.13%
P/EPS 2.73 3.27 -2.80 6.95 6.18 -9.85 2.85 -0.71%
EY 36.65 30.54 -35.77 14.38 16.18 -10.15 35.13 0.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.22 0.49 0.29 0.38 0.82 1.02 -17.13%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 26/08/10 27/08/09 27/08/08 30/08/07 29/08/06 -
Price 0.50 0.22 0.20 0.27 0.40 0.40 0.48 -
P/RPS 0.45 0.24 0.27 0.31 0.43 0.51 0.57 -3.85%
P/EPS 3.90 3.51 -1.30 7.22 7.49 -10.10 2.58 7.12%
EY 25.66 28.45 -76.90 13.85 13.35 -9.90 38.79 -6.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.24 0.23 0.30 0.46 0.84 0.92 -10.58%

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