[KFIMA] QoQ Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 53.49%
YoY- 50.1%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 110,751 410,447 292,961 187,675 92,662 369,070 291,606 -47.64%
PBT 39,036 115,726 89,295 52,690 31,792 81,193 61,417 -26.13%
Tax -9,973 -29,293 -19,122 -425 838 -10,566 -16,579 -28.80%
NP 29,063 86,433 70,173 52,265 32,630 70,627 44,838 -25.16%
-
NP to SH 17,364 58,749 46,436 28,326 18,455 46,160 29,351 -29.59%
-
Tax Rate 25.55% 25.31% 21.41% 0.81% -2.64% 13.01% 26.99% -
Total Cost 81,688 324,014 222,788 135,410 60,032 298,443 246,768 -52.24%
-
Net Worth 418,314 400,082 389,378 373,832 360,675 334,261 318,517 19.98%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 13,160 - - - 7,895 - -
Div Payout % - 22.40% - - - 17.11% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 418,314 400,082 389,378 373,832 360,675 334,261 318,517 19.98%
NOSH 263,090 263,212 263,093 263,262 263,266 263,197 263,237 -0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 26.24% 21.06% 23.95% 27.85% 35.21% 19.14% 15.38% -
ROE 4.15% 14.68% 11.93% 7.58% 5.12% 13.81% 9.21% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 42.10 155.94 111.35 71.29 35.20 140.23 110.78 -47.62%
EPS 6.60 22.32 17.65 10.76 7.01 17.54 11.15 -29.56%
DPS 0.00 5.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.59 1.52 1.48 1.42 1.37 1.27 1.21 20.03%
Adjusted Per Share Value based on latest NOSH - 263,280
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 39.24 145.43 103.80 66.50 32.83 130.77 103.32 -47.64%
EPS 6.15 20.82 16.45 10.04 6.54 16.36 10.40 -29.61%
DPS 0.00 4.66 0.00 0.00 0.00 2.80 0.00 -
NAPS 1.4822 1.4176 1.3796 1.3246 1.2779 1.1844 1.1286 19.98%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.94 1.05 0.81 0.78 0.62 0.39 0.36 -
P/RPS 2.23 0.67 0.73 1.09 1.76 0.28 0.32 266.14%
P/EPS 14.24 4.70 4.59 7.25 8.84 2.22 3.23 169.59%
EY 7.02 21.26 21.79 13.79 11.31 44.97 30.97 -62.92%
DY 0.00 4.76 0.00 0.00 0.00 7.69 0.00 -
P/NAPS 0.59 0.69 0.55 0.55 0.45 0.31 0.30 57.16%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 26/05/10 25/02/10 26/11/09 20/08/09 29/05/09 26/02/09 -
Price 1.16 0.89 0.86 0.87 0.72 0.58 0.37 -
P/RPS 2.76 0.57 0.77 1.22 2.05 0.41 0.33 313.63%
P/EPS 17.58 3.99 4.87 8.09 10.27 3.31 3.32 204.72%
EY 5.69 25.08 20.52 12.37 9.74 30.24 30.14 -67.19%
DY 0.00 5.62 0.00 0.00 0.00 5.17 0.00 -
P/NAPS 0.73 0.59 0.58 0.61 0.53 0.46 0.31 77.27%

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