[KFIMA] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -5.11%
YoY- 27.27%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 438,060 434,792 443,004 410,447 390,614 375,350 370,648 11.75%
PBT 148,756 138,744 156,144 115,726 119,060 105,380 127,168 10.98%
Tax -38,378 -36,342 -39,892 -29,293 -25,496 -850 3,352 -
NP 110,377 102,402 116,252 86,433 93,564 104,530 130,520 -10.54%
-
NP to SH 69,656 64,348 69,456 58,749 61,914 56,652 73,820 -3.78%
-
Tax Rate 25.80% 26.19% 25.55% 25.31% 21.41% 0.81% -2.64% -
Total Cost 327,682 332,390 326,752 324,014 297,050 270,820 240,128 22.95%
-
Net Worth 439,517 428,811 418,314 400,082 389,378 373,832 360,675 14.04%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 13,160 - - - -
Div Payout % - - - 22.40% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 439,517 428,811 418,314 400,082 389,378 373,832 360,675 14.04%
NOSH 263,183 263,074 263,090 263,212 263,093 263,262 263,266 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 25.20% 23.55% 26.24% 21.06% 23.95% 27.85% 35.21% -
ROE 15.85% 15.01% 16.60% 14.68% 15.90% 15.15% 20.47% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 166.45 165.27 168.38 155.94 148.47 142.58 140.79 11.77%
EPS 26.47 24.46 26.40 22.32 23.53 21.52 28.04 -3.75%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.67 1.63 1.59 1.52 1.48 1.42 1.37 14.07%
Adjusted Per Share Value based on latest NOSH - 263,119
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 155.21 154.06 156.96 145.43 138.40 132.99 131.33 11.74%
EPS 24.68 22.80 24.61 20.82 21.94 20.07 26.16 -3.79%
DPS 0.00 0.00 0.00 4.66 0.00 0.00 0.00 -
NAPS 1.5573 1.5194 1.4822 1.4176 1.3796 1.3246 1.2779 14.04%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.63 1.12 0.94 1.05 0.81 0.78 0.62 -
P/RPS 0.98 0.68 0.56 0.67 0.55 0.55 0.44 70.30%
P/EPS 6.16 4.58 3.56 4.70 3.44 3.62 2.21 97.68%
EY 16.24 21.84 28.09 21.26 29.05 27.59 45.23 -49.38%
DY 0.00 0.00 0.00 4.76 0.00 0.00 0.00 -
P/NAPS 0.98 0.69 0.59 0.69 0.55 0.55 0.45 67.77%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 03/11/10 30/08/10 26/05/10 25/02/10 26/11/09 20/08/09 -
Price 1.63 1.30 1.16 0.89 0.86 0.87 0.72 -
P/RPS 0.98 0.79 0.69 0.57 0.58 0.61 0.51 54.37%
P/EPS 6.16 5.31 4.39 3.99 3.65 4.04 2.57 78.81%
EY 16.24 18.82 22.76 25.08 27.36 24.73 38.94 -44.09%
DY 0.00 0.00 0.00 5.62 0.00 0.00 0.00 -
P/NAPS 0.98 0.80 0.73 0.59 0.58 0.61 0.53 50.48%

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