[KIALIM] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -45.41%
YoY- -44.61%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 68,460 58,624 46,869 52,971 57,917 49,292 48,446 5.92%
PBT 7,325 5,012 -4,781 1,725 245 -2,263 -387 -
Tax -6 0 0 0 2,869 0 0 -
NP 7,319 5,012 -4,781 1,725 3,114 -2,263 -387 -
-
NP to SH 7,319 5,012 -4,781 1,725 3,114 -2,263 -387 -
-
Tax Rate 0.08% 0.00% - 0.00% -1,171.02% - - -
Total Cost 61,141 53,612 51,650 51,246 54,803 51,555 48,833 3.81%
-
Net Worth 66,961 59,694 54,588 55,103 54,731 28,941 31,358 13.46%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 66,961 59,694 54,588 55,103 54,731 28,941 31,358 13.46%
NOSH 61,938 61,994 61,891 60,526 62,018 61,538 61,875 0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.69% 8.55% -10.20% 3.26% 5.38% -4.59% -0.80% -
ROE 10.93% 8.40% -8.76% 3.13% 5.69% -7.82% -1.23% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 110.53 94.56 75.73 87.52 93.39 80.10 78.30 5.90%
EPS 11.82 8.08 -7.72 2.85 5.02 -3.68 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0811 0.9629 0.882 0.9104 0.8825 0.4703 0.5068 13.44%
Adjusted Per Share Value based on latest NOSH - 60,526
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 110.53 94.65 75.67 85.52 93.51 79.58 78.22 5.92%
EPS 11.82 8.09 -7.72 2.79 5.03 -3.65 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0811 0.9638 0.8813 0.8897 0.8837 0.4673 0.5063 13.46%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.44 0.21 0.30 0.22 0.40 0.39 0.44 -
P/RPS 0.40 0.22 0.40 0.25 0.43 0.49 0.56 -5.44%
P/EPS 3.72 2.60 -3.88 7.72 7.97 -10.61 -70.35 -
EY 26.86 38.50 -25.75 12.95 12.55 -9.43 -1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.22 0.34 0.24 0.45 0.83 0.87 -11.77%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 29/11/11 26/11/10 25/11/09 26/11/08 29/11/07 29/11/06 -
Price 0.38 0.19 0.30 0.23 0.32 0.43 0.45 -
P/RPS 0.34 0.20 0.40 0.26 0.34 0.54 0.57 -8.24%
P/EPS 3.22 2.35 -3.88 8.07 6.37 -11.69 -71.95 -
EY 31.10 42.55 -25.75 12.39 15.69 -8.55 -1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.20 0.34 0.25 0.36 0.91 0.89 -14.39%

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