[KFIMA] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 110.67%
YoY- -22.57%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 129,375 504,586 368,074 235,965 112,806 486,524 363,926 -49.91%
PBT 32,049 129,362 105,536 63,075 30,142 142,016 107,103 -55.36%
Tax -7,245 -39,331 -27,400 -17,774 -8,987 -37,766 -23,420 -54.35%
NP 24,804 90,031 78,136 45,301 21,155 104,250 83,683 -55.64%
-
NP to SH 17,293 60,302 52,727 30,788 14,614 77,311 62,487 -57.63%
-
Tax Rate 22.61% 30.40% 25.96% 28.18% 29.82% 26.59% 21.87% -
Total Cost 104,571 414,555 289,938 190,664 91,651 382,274 280,243 -48.26%
-
Net Worth 656,696 634,078 615,690 592,493 623,998 604,786 591,561 7.23%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 21,770 - - - 21,408 - -
Div Payout % - 36.10% - - - 27.69% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 656,696 634,078 615,690 592,493 623,998 604,786 591,561 7.23%
NOSH 273,623 272,136 271,229 270,544 270,129 267,604 266,469 1.78%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 19.17% 17.84% 21.23% 19.20% 18.75% 21.43% 22.99% -
ROE 2.63% 9.51% 8.56% 5.20% 2.34% 12.78% 10.56% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 47.28 185.42 135.71 87.22 41.76 181.81 136.57 -50.79%
EPS 6.32 22.16 19.44 11.38 5.41 28.89 23.45 -58.37%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.40 2.33 2.27 2.19 2.31 2.26 2.22 5.34%
Adjusted Per Share Value based on latest NOSH - 270,415
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 45.84 178.78 130.42 83.61 39.97 172.38 128.95 -49.91%
EPS 6.13 21.37 18.68 10.91 5.18 27.39 22.14 -57.61%
DPS 0.00 7.71 0.00 0.00 0.00 7.59 0.00 -
NAPS 2.3268 2.2467 2.1815 2.0993 2.2109 2.1429 2.096 7.23%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.29 2.33 1.93 2.00 2.06 1.88 1.85 -
P/RPS 4.84 1.26 1.42 2.29 4.93 1.03 1.35 134.79%
P/EPS 36.23 10.52 9.93 17.57 38.08 6.51 7.89 177.03%
EY 2.76 9.51 10.07 5.69 2.63 15.37 12.68 -63.91%
DY 0.00 3.43 0.00 0.00 0.00 4.26 0.00 -
P/NAPS 0.95 1.00 0.85 0.91 0.89 0.83 0.83 9.44%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 28/02/14 28/11/13 29/08/13 30/05/13 26/02/13 -
Price 2.28 2.29 2.12 2.00 1.94 2.19 1.81 -
P/RPS 4.82 1.24 1.56 2.29 4.65 1.20 1.33 136.49%
P/EPS 36.08 10.33 10.91 17.57 35.86 7.58 7.72 180.32%
EY 2.77 9.68 9.17 5.69 2.79 13.19 12.96 -64.35%
DY 0.00 3.49 0.00 0.00 0.00 3.65 0.00 -
P/NAPS 0.95 0.98 0.93 0.91 0.84 0.97 0.82 10.33%

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