[KFIMA] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 27.2%
YoY- -52.74%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 298,216 286,314 269,636 300,331 311,401 293,854 278,372 4.68%
PBT 53,158 50,506 43,332 50,353 54,196 44,812 37,948 25.11%
Tax -16,249 -15,092 -13,096 -3,484 -14,026 -10,920 -10,148 36.74%
NP 36,909 35,414 30,236 46,869 40,169 33,892 27,800 20.73%
-
NP to SH 24,893 23,112 19,884 34,862 27,406 23,754 19,168 18.97%
-
Tax Rate 30.57% 29.88% 30.22% 6.92% 25.88% 24.37% 26.74% -
Total Cost 261,306 250,900 239,400 253,462 271,232 259,962 250,572 2.82%
-
Net Worth 279,128 276,396 268,276 250,040 315,825 239,646 234,334 12.33%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 279,128 276,396 268,276 250,040 315,825 239,646 234,334 12.33%
NOSH 263,328 263,234 263,015 263,200 263,188 263,348 263,296 0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.38% 12.37% 11.21% 15.61% 12.90% 11.53% 9.99% -
ROE 8.92% 8.36% 7.41% 13.94% 8.68% 9.91% 8.18% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 113.25 108.77 102.52 114.11 118.32 111.58 105.73 4.67%
EPS 9.45 8.78 7.56 13.25 10.41 9.02 7.28 18.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.05 1.02 0.95 1.20 0.91 0.89 12.32%
Adjusted Per Share Value based on latest NOSH - 263,218
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 105.66 101.45 95.54 106.41 110.34 104.12 98.63 4.68%
EPS 8.82 8.19 7.05 12.35 9.71 8.42 6.79 18.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.989 0.9793 0.9506 0.8859 1.119 0.8491 0.8303 12.33%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.62 0.64 0.63 0.50 0.46 0.49 0.41 -
P/RPS 0.55 0.59 0.61 0.44 0.39 0.44 0.39 25.67%
P/EPS 6.56 7.29 8.33 3.77 4.42 5.43 5.63 10.69%
EY 15.25 13.72 12.00 26.49 22.64 18.41 17.76 -9.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.62 0.53 0.38 0.54 0.46 16.66%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 29/11/06 30/08/06 29/05/06 24/02/06 25/11/05 29/08/05 -
Price 0.72 0.68 0.75 0.68 0.50 0.46 0.47 -
P/RPS 0.64 0.63 0.73 0.60 0.42 0.41 0.44 28.28%
P/EPS 7.62 7.74 9.92 5.13 4.80 5.10 6.46 11.60%
EY 13.13 12.91 10.08 19.48 20.83 19.61 15.49 -10.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.65 0.74 0.72 0.42 0.51 0.53 18.02%

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