[KIALIM] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 283.48%
YoY- -68.97%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 15,583 18,500 13,806 12,244 14,140 12,466 12,411 3.86%
PBT 676 2,513 993 211 680 -2,729 -794 -
Tax -2 -6 0 0 0 2,869 0 -
NP 674 2,507 993 211 680 140 -794 -
-
NP to SH 674 2,507 993 211 680 140 -794 -
-
Tax Rate 0.30% 0.24% 0.00% 0.00% 0.00% - - -
Total Cost 14,909 15,993 12,813 12,033 13,460 12,326 13,205 2.04%
-
Net Worth 67,636 62,148 55,738 56,709 55,153 50,795 30,643 14.09%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 67,636 62,148 55,738 56,709 55,153 50,795 30,643 14.09%
NOSH 61,938 61,938 62,062 62,058 61,727 60,869 62,031 -0.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.33% 13.55% 7.19% 1.72% 4.81% 1.12% -6.40% -
ROE 1.00% 4.03% 1.78% 0.37% 1.23% 0.28% -2.59% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 25.16 29.87 22.25 19.73 22.91 20.48 20.01 3.88%
EPS 1.09 4.05 1.60 0.34 1.10 0.23 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.092 1.0034 0.8981 0.9138 0.8935 0.8345 0.494 14.12%
Adjusted Per Share Value based on latest NOSH - 62,058
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 25.16 29.87 22.29 19.77 22.83 20.13 20.04 3.86%
EPS 1.09 4.05 1.60 0.34 1.10 0.23 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.092 1.0034 0.8999 0.9156 0.8905 0.8201 0.4947 14.09%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.34 0.19 0.16 0.22 0.60 0.37 0.44 -
P/RPS 1.35 0.64 0.72 1.12 2.62 1.81 2.20 -7.80%
P/EPS 31.24 4.69 10.00 64.71 54.47 160.87 -34.38 -
EY 3.20 21.30 10.00 1.55 1.84 0.62 -2.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.19 0.18 0.24 0.67 0.44 0.89 -16.10%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 25/02/11 24/02/10 26/02/09 28/02/08 27/02/07 -
Price 0.31 0.33 0.12 0.40 0.30 0.69 0.50 -
P/RPS 1.23 1.10 0.54 2.03 1.31 3.37 2.50 -11.13%
P/EPS 28.49 8.15 7.50 117.65 27.23 300.00 -39.06 -
EY 3.51 12.27 13.33 0.85 3.67 0.33 -2.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.13 0.44 0.34 0.83 1.01 -19.23%

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