[KFIMA] QoQ Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -74.01%
YoY- -6.17%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 300,331 311,401 293,854 278,372 247,121 252,526 246,022 14.23%
PBT 50,353 54,196 44,812 37,948 94,657 111,869 41,558 13.66%
Tax -3,484 -14,026 -10,920 -10,148 -20,894 -22,876 -21,200 -70.03%
NP 46,869 40,169 33,892 27,800 73,763 88,993 20,358 74.44%
-
NP to SH 34,862 27,406 23,754 19,168 73,763 88,993 20,358 43.18%
-
Tax Rate 6.92% 25.88% 24.37% 26.74% 22.07% 20.45% 51.01% -
Total Cost 253,462 271,232 259,962 250,572 173,358 163,533 225,664 8.05%
-
Net Worth 250,040 315,825 239,646 234,334 228,803 210,552 155,183 37.47%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - 1,894 - - -
Div Payout % - - - - 2.57% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 250,040 315,825 239,646 234,334 228,803 210,552 155,183 37.47%
NOSH 263,200 263,188 263,348 263,296 263,174 263,190 263,023 0.04%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 15.61% 12.90% 11.53% 9.99% 29.85% 35.24% 8.27% -
ROE 13.94% 8.68% 9.91% 8.18% 32.24% 42.27% 13.12% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 114.11 118.32 111.58 105.73 93.90 95.95 93.54 14.18%
EPS 13.25 10.41 9.02 7.28 28.03 33.81 7.74 43.15%
DPS 0.00 0.00 0.00 0.00 0.72 0.00 0.00 -
NAPS 0.95 1.20 0.91 0.89 0.8694 0.80 0.59 37.41%
Adjusted Per Share Value based on latest NOSH - 263,296
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 109.11 113.13 106.76 101.13 89.78 91.74 89.38 14.23%
EPS 12.67 9.96 8.63 6.96 26.80 32.33 7.40 43.16%
DPS 0.00 0.00 0.00 0.00 0.69 0.00 0.00 -
NAPS 0.9084 1.1474 0.8706 0.8513 0.8312 0.7649 0.5638 37.47%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.50 0.46 0.49 0.41 0.49 0.47 0.40 -
P/RPS 0.44 0.39 0.44 0.39 0.52 0.49 0.43 1.54%
P/EPS 3.77 4.42 5.43 5.63 1.75 1.39 5.17 -19.00%
EY 26.49 22.64 18.41 17.76 57.20 71.94 19.35 23.31%
DY 0.00 0.00 0.00 0.00 1.47 0.00 0.00 -
P/NAPS 0.53 0.38 0.54 0.46 0.56 0.59 0.68 -15.32%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 24/02/06 25/11/05 29/08/05 27/05/05 25/02/05 28/12/04 -
Price 0.68 0.50 0.46 0.47 0.44 0.50 0.46 -
P/RPS 0.60 0.42 0.41 0.44 0.47 0.52 0.49 14.46%
P/EPS 5.13 4.80 5.10 6.46 1.57 1.48 5.94 -9.31%
EY 19.48 20.83 19.61 15.49 63.70 67.63 16.83 10.24%
DY 0.00 0.00 0.00 0.00 1.64 0.00 0.00 -
P/NAPS 0.72 0.42 0.51 0.53 0.51 0.63 0.78 -5.20%

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