[KIALIM] YoY Quarter Result on 30-Jun-2015 [#2]

Stock

[KIALIM] KIA LIM BHD

Announcement Date

26-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- -8.65%

YoY- 94.9%

Quarter Report

Kia Lim Berhad - 30 June 2015.pdf

Latest QR

Upcoming QR

KIALIM's Result

KIALIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Quarter Result
Revenue	10,170	8,999	11,037	18,188	16,575	16,761	16,054	-7.32%
YoY %	13.01%	-18.47%	-39.32%	9.73%	-1.11%	4.40%	-	-
Horiz. %	63.35%	56.05%	68.75%	113.29%	103.25%	104.40%	100.00%	-
PBT	-942	-1,963	-1,483	1,604	664	878	1,134	-
YoY %	52.01%	-32.37%	-192.46%	141.57%	-24.37%	-22.57%	-	-
Horiz. %	-83.07%	-173.10%	-130.78%	141.45%	58.55%	77.43%	100.00%	-
Tax	142	203	-43	-495	-95	0	0	-
YoY %	-30.05%	572.09%	91.31%	-421.05%	0.00%	0.00%	-	-
Horiz. %	-149.47%	-213.68%	45.26%	521.05%	100.00%	-	-	-
NP	-800	-1,760	-1,526	1,109	569	878	1,134	-
YoY %	54.55%	-15.33%	-237.60%	94.90%	-35.19%	-22.57%	-	-
Horiz. %	-70.55%	-155.20%	-134.57%	97.80%	50.18%	77.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-800	-1,760	-1,526	1,109	569	878	1,134	-
YoY %	54.55%	-15.33%	-237.60%	94.90%	-35.19%	-22.57%	-	-
Horiz. %	-70.55%	-155.20%	-134.57%	97.80%	50.18%	77.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	30.86%	14.31%	0.00%	0.00%	-
YoY %	-	-	-	115.65%	0.00%	0.00%	-	-
Horiz. %	-	-	-	215.65%	100.00%	-	-	-
Total Cost	10,970	10,759	12,563	17,079	16,006	15,883	14,920	-4.99%
YoY %	1.96%	-14.36%	-26.44%	6.70%	0.77%	6.45%	-	-
Horiz. %	73.53%	72.11%	84.20%	114.47%	107.28%	106.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	63,294	69,909	81,646	82,699	74,814	69,643	66,125	-0.72%
YoY %	-9.46%	-14.38%	-1.27%	10.54%	7.43%	5.32%	-	-
Horiz. %	95.72%	105.72%	123.47%	125.06%	113.14%	105.32%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	63,294	69,909	81,646	82,699	74,814	69,643	66,125	-0.72%
YoY %	-9.46%	-14.38%	-1.27%	10.54%	7.43%	5.32%	-	-
Horiz. %	95.72%	105.72%	123.47%	125.06%	113.14%	105.32%	100.00%	-
NOSH	61,938	61,938	61,938	61,938	61,938	61,938	61,938	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	-7.87%	-19.56%	-13.83%	6.10%	3.43%	5.24%	7.06%	-
YoY %	59.76%	-41.43%	-326.72%	77.84%	-34.54%	-25.78%	-	-
Horiz. %	-111.47%	-277.05%	-195.89%	86.40%	48.58%	74.22%	100.00%	-
ROE	-1.26%	-2.52%	-1.87%	1.34%	0.76%	1.26%	1.71%	-
YoY %	50.00%	-34.76%	-239.55%	76.32%	-39.68%	-26.32%	-	-
Horiz. %	-73.68%	-147.37%	-109.36%	78.36%	44.44%	73.68%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	16.42	14.53	17.82	29.36	26.76	27.06	25.92	-7.32%
YoY %	13.01%	-18.46%	-39.31%	9.72%	-1.11%	4.40%	-	-
Horiz. %	63.35%	56.06%	68.75%	113.27%	103.24%	104.40%	100.00%	-
EPS	-1.29	-2.84	-2.46	1.79	0.92	1.42	1.83	-
YoY %	54.58%	-15.45%	-237.43%	94.57%	-35.21%	-22.40%	-	-
Horiz. %	-70.49%	-155.19%	-134.43%	97.81%	50.27%	77.60%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.0219	1.1287	1.3182	1.3352	1.2079	1.1244	1.0676	-0.72%
YoY %	-9.46%	-14.38%	-1.27%	10.54%	7.43%	5.32%	-	-
Horiz. %	95.72%	105.72%	123.47%	125.07%	113.14%	105.32%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 61,938
RPS	16.42	14.53	17.82	29.36	26.76	27.06	25.92	-7.32%
YoY %	13.01%	-18.46%	-39.31%	9.72%	-1.11%	4.40%	-	-
Horiz. %	63.35%	56.06%	68.75%	113.27%	103.24%	104.40%	100.00%	-
EPS	-1.29	-2.84	-2.46	1.79	0.92	1.42	1.83	-
YoY %	54.58%	-15.45%	-237.43%	94.57%	-35.21%	-22.40%	-	-
Horiz. %	-70.49%	-155.19%	-134.43%	97.81%	50.27%	77.60%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.0219	1.1287	1.3182	1.3352	1.2079	1.1244	1.0676	-0.72%
YoY %	-9.46%	-14.38%	-1.27%	10.54%	7.43%	5.32%	-	-
Horiz. %	95.72%	105.72%	123.47%	125.07%	113.14%	105.32%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.27	0.38	0.52	0.57	0.585	0.38	0.35	-
P/RPS	1.64	2.62	2.92	1.94	2.19	1.40	1.35	3.29%
YoY %	-37.40%	-10.27%	50.52%	-11.42%	56.43%	3.70%	-	-
Horiz. %	121.48%	194.07%	216.30%	143.70%	162.22%	103.70%	100.00%	-
P/EPS	-20.90	-13.37	-21.11	31.83	63.68	26.81	19.12	-
YoY %	-56.32%	36.67%	-166.32%	-50.02%	137.52%	40.22%	-	-
Horiz. %	-109.31%	-69.93%	-110.41%	166.47%	333.05%	140.22%	100.00%	-
EY	-4.78	-7.48	-4.74	3.14	1.57	3.73	5.23	-
YoY %	36.10%	-57.81%	-250.96%	100.00%	-57.91%	-28.68%	-	-
Horiz. %	-91.40%	-143.02%	-90.63%	60.04%	30.02%	71.32%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.26	0.34	0.39	0.43	0.48	0.34	0.33	-3.89%
YoY %	-23.53%	-12.82%	-9.30%	-10.42%	41.18%	3.03%	-	-
Horiz. %	78.79%	103.03%	118.18%	130.30%	145.45%	103.03%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	28/08/18	29/08/17	24/08/16	26/08/15	27/08/14	28/08/13	29/08/12	-
Price	0.255	0.34	0.48	0.51	0.665	0.30	0.50	-
P/RPS	1.55	2.34	2.69	1.74	2.48	1.11	1.93	-3.58%
YoY %	-33.76%	-13.01%	54.60%	-29.84%	123.42%	-42.49%	-	-
Horiz. %	80.31%	121.24%	139.38%	90.16%	128.50%	57.51%	100.00%	-
P/EPS	-19.74	-11.97	-19.48	28.48	72.39	21.16	27.31	-
YoY %	-64.91%	38.55%	-168.40%	-60.66%	242.11%	-22.52%	-	-
Horiz. %	-72.28%	-43.83%	-71.33%	104.28%	265.07%	77.48%	100.00%	-
EY	-5.07	-8.36	-5.13	3.51	1.38	4.73	3.66	-
YoY %	39.35%	-62.96%	-246.15%	154.35%	-70.82%	29.23%	-	-
Horiz. %	-138.52%	-228.42%	-140.16%	95.90%	37.70%	129.23%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.25	0.30	0.36	0.38	0.55	0.27	0.47	-9.98%
YoY %	-16.67%	-16.67%	-5.26%	-30.91%	103.70%	-42.55%	-	-
Horiz. %	53.19%	63.83%	76.60%	80.85%	117.02%	57.45%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos