[KIALIM] YoY TTM 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- -5.5%
YoY- 217.15%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 70,050 66,966 63,923 69,067 54,110 47,059 57,908 3.22%
PBT 5,397 4,967 3,523 8,569 2,700 -4,667 3,160 9.32%
Tax 2,491 201 -2 -6 0 0 0 -
NP 7,888 5,168 3,521 8,563 2,700 -4,667 3,160 16.46%
-
NP to SH 7,888 5,168 3,521 8,563 2,700 -4,667 3,160 16.46%
-
Tax Rate -46.16% -4.05% 0.06% 0.07% 0.00% - 0.00% -
Total Cost 62,162 61,798 60,402 60,504 51,410 51,726 54,748 2.13%
-
Net Worth 82,699 74,814 69,643 66,125 57,666 54,879 56,276 6.62%
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 57,666 54,879 56,276 6.62%
NOSH 61,938 61,938 61,938 61,938 62,053 61,962 61,693 0.06%
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 11.26% 7.72% 5.51% 12.40% 4.99% -9.92% 5.46% -
ROE 9.54% 6.91% 5.06% 12.95% 4.68% -8.50% 5.62% -
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 113.10 108.12 103.20 111.51 87.20 75.95 93.86 3.15%
EPS 12.74 8.34 5.68 13.83 4.35 -7.53 5.12 16.40%
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 113.10 108.12 103.20 111.51 87.36 75.98 93.49 3.22%
EPS 12.74 8.34 5.68 13.83 4.36 -7.53 5.10 16.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3352 1.2079 1.1244 1.0676 0.931 0.886 0.9086 6.62%
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 0.50 0.54 0.37 0.31 0.24 0.57 0.28 10.14%
P/EPS 4.48 7.01 6.68 2.53 4.71 -5.71 5.08 -2.07%
EY 22.34 14.26 14.96 39.50 21.22 -17.52 19.70 2.11%
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 0.45 0.62 0.29 0.45 0.25 0.26 0.29 7.59%
P/EPS 4.00 7.97 5.28 3.62 5.06 -2.66 5.27 -4.48%
EY 24.97 12.55 18.95 27.65 19.78 -37.66 18.97 4.68%
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