[KIALIM] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -30.03%
YoY- 105.22%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 76,060 67,330 65,610 68,850 57,352 45,994 54,026 5.86%
PBT 6,654 3,886 4,016 7,946 3,872 -9,526 2,320 19.18%
Tax -2,008 -484 0 0 0 0 0 -
NP 4,646 3,402 4,016 7,946 3,872 -9,526 2,320 12.26%
-
NP to SH 4,646 3,402 4,016 7,946 3,872 -9,526 2,320 12.26%
-
Tax Rate 30.18% 12.45% 0.00% 0.00% 0.00% - 0.00% -
Total Cost 71,414 63,928 61,594 60,904 53,480 55,520 51,706 5.52%
-
Net Worth 82,699 74,814 69,643 66,125 57,480 54,858 56,585 6.52%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 82,699 74,814 69,643 66,125 57,480 54,858 56,585 6.52%
NOSH 61,938 61,938 61,938 61,938 61,853 61,937 62,032 -0.02%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.11% 5.05% 6.12% 11.54% 6.75% -20.71% 4.29% -
ROE 5.62% 4.55% 5.77% 12.02% 6.74% -17.36% 4.10% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 122.80 108.71 105.93 111.16 92.72 74.26 87.09 5.89%
EPS 7.50 5.50 6.48 12.82 6.26 -15.38 3.74 12.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3352 1.2079 1.1244 1.0676 0.9293 0.8857 0.9122 6.55%
Adjusted Per Share Value based on latest NOSH - 61,938
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 122.80 108.71 105.93 111.16 92.60 74.26 87.23 5.86%
EPS 7.50 5.50 6.48 12.82 6.25 -15.38 3.75 12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3352 1.2079 1.1244 1.0676 0.928 0.8857 0.9136 6.52%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.57 0.585 0.38 0.35 0.205 0.43 0.26 -
P/RPS 0.46 0.54 0.36 0.31 0.22 0.58 0.30 7.38%
P/EPS 7.60 10.65 5.86 2.73 3.27 -2.80 6.95 1.50%
EY 13.16 9.39 17.06 36.65 30.54 -35.77 14.38 -1.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.34 0.33 0.22 0.49 0.29 6.78%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 28/08/13 29/08/12 26/08/11 26/08/10 27/08/09 -
Price 0.51 0.665 0.30 0.50 0.22 0.20 0.27 -
P/RPS 0.42 0.61 0.28 0.45 0.24 0.27 0.31 5.18%
P/EPS 6.80 12.11 4.63 3.90 3.51 -1.30 7.22 -0.99%
EY 14.71 8.26 21.61 25.66 28.45 -76.90 13.85 1.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.55 0.27 0.47 0.24 0.23 0.30 4.01%

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