[KFIMA] QoQ Annualized Quarter Result on 31-Mar-2004 [#4]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -23.01%
YoY- 124.68%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 252,526 246,022 213,072 223,076 229,540 231,934 199,296 17.01%
PBT 111,869 41,558 37,304 135,791 173,028 246,332 58,160 54.35%
Tax -22,876 -21,200 -16,876 -16,002 -17,432 -18,804 -14,388 36.03%
NP 88,993 20,358 20,428 119,789 155,596 227,528 43,772 60.14%
-
NP to SH 88,993 20,358 20,428 119,789 155,596 227,528 43,772 60.14%
-
Tax Rate 20.45% 51.01% 45.24% 11.78% 10.07% 7.63% 24.74% -
Total Cost 163,533 225,664 192,644 103,287 73,944 4,406 155,524 3.38%
-
Net Worth 210,552 155,183 150,051 147,367 148,226 140,737 40,641 197.91%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 210,552 155,183 150,051 147,367 148,226 140,737 40,641 197.91%
NOSH 263,190 263,023 263,247 263,155 263,186 263,159 263,052 0.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 35.24% 8.27% 9.59% 53.70% 67.79% 98.10% 21.96% -
ROE 42.27% 13.12% 13.61% 81.29% 104.97% 161.67% 107.70% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 95.95 93.54 80.94 84.77 87.22 88.13 75.76 16.97%
EPS 33.81 7.74 7.76 45.52 59.12 86.46 16.64 60.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.59 0.57 0.56 0.5632 0.5348 0.1545 197.81%
Adjusted Per Share Value based on latest NOSH - 264,339
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 91.74 89.38 77.41 81.04 83.39 84.26 72.40 17.01%
EPS 32.33 7.40 7.42 43.52 56.53 82.66 15.90 60.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7649 0.5638 0.5451 0.5354 0.5385 0.5113 0.1477 197.84%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.47 0.40 0.40 0.44 0.46 0.47 0.43 -
P/RPS 0.49 0.43 0.49 0.52 0.53 0.53 0.57 -9.54%
P/EPS 1.39 5.17 5.15 0.97 0.78 0.54 2.58 -33.66%
EY 71.94 19.35 19.40 103.46 128.52 183.96 38.70 50.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.68 0.70 0.79 0.82 0.88 2.78 -64.25%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 28/12/04 24/08/04 31/05/04 27/02/04 19/11/03 31/07/03 -
Price 0.50 0.46 0.40 0.36 0.47 0.47 0.52 -
P/RPS 0.52 0.49 0.49 0.42 0.54 0.53 0.69 -17.11%
P/EPS 1.48 5.94 5.15 0.79 0.79 0.54 3.13 -39.16%
EY 67.63 16.83 19.40 126.44 125.79 183.96 32.00 64.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.78 0.70 0.64 0.83 0.88 3.37 -67.13%

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