[KIALIM] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -14.53%
YoY- 46.03%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 70,908 64,624 65,205 68,460 58,624 46,869 52,971 4.97%
PBT 7,015 2,705 4,531 7,325 5,012 -4,781 1,725 26.32%
Tax 2,280 45 -2 -6 0 0 0 -
NP 9,295 2,750 4,529 7,319 5,012 -4,781 1,725 32.38%
-
NP to SH 9,295 2,750 4,529 7,319 5,012 -4,781 1,725 32.38%
-
Tax Rate -32.50% -1.66% 0.04% 0.08% 0.00% - 0.00% -
Total Cost 61,613 61,874 60,676 61,141 53,612 51,650 51,246 3.11%
-
Net Worth 83,535 74,245 71,488 66,961 59,694 54,588 55,103 7.17%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 83,535 74,245 71,488 66,961 59,694 54,588 55,103 7.17%
NOSH 61,938 61,938 61,938 61,938 61,994 61,891 60,526 0.38%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.11% 4.26% 6.95% 10.69% 8.55% -10.20% 3.26% -
ROE 11.13% 3.70% 6.34% 10.93% 8.40% -8.76% 3.13% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 114.48 104.34 105.27 110.53 94.56 75.73 87.52 4.57%
EPS 15.01 4.44 7.31 11.82 8.08 -7.72 2.85 31.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3487 1.1987 1.1542 1.0811 0.9629 0.882 0.9104 6.76%
Adjusted Per Share Value based on latest NOSH - 61,938
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 114.48 104.34 105.27 110.53 94.65 75.67 85.52 4.97%
EPS 15.01 4.44 7.31 11.82 8.09 -7.72 2.79 32.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3487 1.1987 1.1542 1.0811 0.9638 0.8813 0.8897 7.17%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.50 0.57 0.32 0.44 0.21 0.30 0.22 -
P/RPS 0.44 0.55 0.30 0.40 0.22 0.40 0.25 9.87%
P/EPS 3.33 12.84 4.38 3.72 2.60 -3.88 7.72 -13.07%
EY 30.01 7.79 22.85 26.86 38.50 -25.75 12.95 15.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.48 0.28 0.41 0.22 0.34 0.24 7.47%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 25/11/14 27/11/13 28/11/12 29/11/11 26/11/10 25/11/09 -
Price 0.56 0.495 0.36 0.38 0.19 0.30 0.23 -
P/RPS 0.49 0.47 0.34 0.34 0.20 0.40 0.26 11.13%
P/EPS 3.73 11.15 4.92 3.22 2.35 -3.88 8.07 -12.06%
EY 26.80 8.97 20.31 31.10 42.55 -25.75 12.39 13.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.31 0.35 0.20 0.34 0.25 9.02%

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