[KFIMA] QoQ Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -82.95%
YoY- -53.33%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 247,121 252,526 246,022 213,072 223,076 229,540 231,934 4.31%
PBT 94,657 111,869 41,558 37,304 135,791 173,028 246,332 -47.11%
Tax -20,894 -22,876 -21,200 -16,876 -16,002 -17,432 -18,804 7.27%
NP 73,763 88,993 20,358 20,428 119,789 155,596 227,528 -52.77%
-
NP to SH 73,763 88,993 20,358 20,428 119,789 155,596 227,528 -52.77%
-
Tax Rate 22.07% 20.45% 51.01% 45.24% 11.78% 10.07% 7.63% -
Total Cost 173,358 163,533 225,664 192,644 103,287 73,944 4,406 1054.24%
-
Net Worth 228,803 210,552 155,183 150,051 147,367 148,226 140,737 38.22%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 1,894 - - - - - - -
Div Payout % 2.57% - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 228,803 210,552 155,183 150,051 147,367 148,226 140,737 38.22%
NOSH 263,174 263,190 263,023 263,247 263,155 263,186 263,159 0.00%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 29.85% 35.24% 8.27% 9.59% 53.70% 67.79% 98.10% -
ROE 32.24% 42.27% 13.12% 13.61% 81.29% 104.97% 161.67% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 93.90 95.95 93.54 80.94 84.77 87.22 88.13 4.31%
EPS 28.03 33.81 7.74 7.76 45.52 59.12 86.46 -52.77%
DPS 0.72 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8694 0.80 0.59 0.57 0.56 0.5632 0.5348 38.21%
Adjusted Per Share Value based on latest NOSH - 263,247
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 89.78 91.74 89.38 77.41 81.04 83.39 84.26 4.31%
EPS 26.80 32.33 7.40 7.42 43.52 56.53 82.66 -52.77%
DPS 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8312 0.7649 0.5638 0.5451 0.5354 0.5385 0.5113 38.21%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.49 0.47 0.40 0.40 0.44 0.46 0.47 -
P/RPS 0.52 0.49 0.43 0.49 0.52 0.53 0.53 -1.26%
P/EPS 1.75 1.39 5.17 5.15 0.97 0.78 0.54 118.83%
EY 57.20 71.94 19.35 19.40 103.46 128.52 183.96 -54.07%
DY 1.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.68 0.70 0.79 0.82 0.88 -25.99%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 28/12/04 24/08/04 31/05/04 27/02/04 19/11/03 -
Price 0.44 0.50 0.46 0.40 0.36 0.47 0.47 -
P/RPS 0.47 0.52 0.49 0.49 0.42 0.54 0.53 -7.69%
P/EPS 1.57 1.48 5.94 5.15 0.79 0.79 0.54 103.57%
EY 63.70 67.63 16.83 19.40 126.44 125.79 183.96 -50.65%
DY 1.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.63 0.78 0.70 0.64 0.83 0.88 -30.46%

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