[KIALIM] YoY Cumulative 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- 39.94%
YoY- 105.22%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 38,030 33,665 32,805 34,425 28,676 22,997 27,013 5.86%
PBT 3,327 1,943 2,008 3,973 1,936 -4,763 1,160 19.18%
Tax -1,004 -242 0 0 0 0 0 -
NP 2,323 1,701 2,008 3,973 1,936 -4,763 1,160 12.26%
-
NP to SH 2,323 1,701 2,008 3,973 1,936 -4,763 1,160 12.26%
-
Tax Rate 30.18% 12.45% 0.00% 0.00% 0.00% - 0.00% -
Total Cost 35,707 31,964 30,797 30,452 26,740 27,760 25,853 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 2.81% 2.27% 2.88% 6.01% 3.37% -8.68% 2.05% -
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 61.40 54.35 52.96 55.58 46.36 37.13 43.55 5.88%
EPS 3.75 2.75 3.24 6.41 3.13 -7.69 1.87 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 61.40 54.35 52.96 55.58 46.30 37.13 43.61 5.86%
EPS 3.75 2.75 3.24 6.41 3.13 -7.69 1.87 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 0.928 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 0.93 1.08 0.72 0.63 0.44 1.16 0.60 7.57%
P/EPS 15.20 21.30 11.72 5.46 6.55 -5.59 13.90 1.50%
EY 6.58 4.69 8.53 18.33 15.27 -17.88 7.19 -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 0.83 1.22 0.57 0.90 0.47 0.54 0.62 4.97%
P/EPS 13.60 24.21 9.25 7.79 7.03 -2.60 14.44 -0.99%
EY 7.35 4.13 10.81 12.83 14.23 -38.45 6.93 0.98%
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