[KFIMA] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -17.11%
YoY- -38.42%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 311,401 293,854 278,372 247,121 252,526 246,022 213,072 28.69%
PBT 54,196 44,812 37,948 94,657 111,869 41,558 37,304 28.18%
Tax -14,026 -10,920 -10,148 -20,894 -22,876 -21,200 -16,876 -11.57%
NP 40,169 33,892 27,800 73,763 88,993 20,358 20,428 56.76%
-
NP to SH 27,406 23,754 19,168 73,763 88,993 20,358 20,428 21.57%
-
Tax Rate 25.88% 24.37% 26.74% 22.07% 20.45% 51.01% 45.24% -
Total Cost 271,232 259,962 250,572 173,358 163,533 225,664 192,644 25.54%
-
Net Worth 315,825 239,646 234,334 228,803 210,552 155,183 150,051 64.01%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 1,894 - - - -
Div Payout % - - - 2.57% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 315,825 239,646 234,334 228,803 210,552 155,183 150,051 64.01%
NOSH 263,188 263,348 263,296 263,174 263,190 263,023 263,247 -0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 12.90% 11.53% 9.99% 29.85% 35.24% 8.27% 9.59% -
ROE 8.68% 9.91% 8.18% 32.24% 42.27% 13.12% 13.61% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 118.32 111.58 105.73 93.90 95.95 93.54 80.94 28.71%
EPS 10.41 9.02 7.28 28.03 33.81 7.74 7.76 21.57%
DPS 0.00 0.00 0.00 0.72 0.00 0.00 0.00 -
NAPS 1.20 0.91 0.89 0.8694 0.80 0.59 0.57 64.03%
Adjusted Per Share Value based on latest NOSH - 263,037
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 113.13 106.76 101.13 89.78 91.74 89.38 77.41 28.69%
EPS 9.96 8.63 6.96 26.80 32.33 7.40 7.42 21.61%
DPS 0.00 0.00 0.00 0.69 0.00 0.00 0.00 -
NAPS 1.1474 0.8706 0.8513 0.8312 0.7649 0.5638 0.5451 64.02%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.46 0.49 0.41 0.49 0.47 0.40 0.40 -
P/RPS 0.39 0.44 0.39 0.52 0.49 0.43 0.49 -14.08%
P/EPS 4.42 5.43 5.63 1.75 1.39 5.17 5.15 -9.66%
EY 22.64 18.41 17.76 57.20 71.94 19.35 19.40 10.81%
DY 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
P/NAPS 0.38 0.54 0.46 0.56 0.59 0.68 0.70 -33.37%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 25/11/05 29/08/05 27/05/05 25/02/05 28/12/04 24/08/04 -
Price 0.50 0.46 0.47 0.44 0.50 0.46 0.40 -
P/RPS 0.42 0.41 0.44 0.47 0.52 0.49 0.49 -9.74%
P/EPS 4.80 5.10 6.46 1.57 1.48 5.94 5.15 -4.57%
EY 20.83 19.61 15.49 63.70 67.63 16.83 19.40 4.84%
DY 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 0.42 0.51 0.53 0.51 0.63 0.78 0.70 -28.79%

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