[KFIMA] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 73.07%
YoY- -69.2%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 143,157 67,409 300,331 233,551 146,927 69,593 247,121 -30.48%
PBT 25,253 10,833 50,353 40,647 22,406 9,487 94,657 -58.52%
Tax -7,546 -3,274 -3,484 -10,520 -5,460 -2,537 -20,894 -49.25%
NP 17,707 7,559 46,869 30,127 16,946 6,950 73,763 -61.34%
-
NP to SH 11,556 4,971 34,862 20,555 11,877 4,792 73,763 -70.90%
-
Tax Rate 29.88% 30.22% 6.92% 25.88% 24.37% 26.74% 22.07% -
Total Cost 125,450 59,850 253,462 203,424 129,981 62,643 173,358 -19.38%
-
Net Worth 276,396 268,276 250,040 315,825 239,646 234,334 228,803 13.41%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - 1,894 -
Div Payout % - - - - - - 2.57% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 276,396 268,276 250,040 315,825 239,646 234,334 228,803 13.41%
NOSH 263,234 263,015 263,200 263,188 263,348 263,296 263,174 0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 12.37% 11.21% 15.61% 12.90% 11.53% 9.99% 29.85% -
ROE 4.18% 1.85% 13.94% 6.51% 4.96% 2.04% 32.24% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 54.38 25.63 114.11 88.74 55.79 26.43 93.90 -30.49%
EPS 4.39 1.89 13.25 7.81 4.51 1.82 28.03 -70.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.72 -
NAPS 1.05 1.02 0.95 1.20 0.91 0.89 0.8694 13.39%
Adjusted Per Share Value based on latest NOSH - 262,969
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 52.01 24.49 109.11 84.85 53.38 25.28 89.78 -30.48%
EPS 4.20 1.81 12.67 7.47 4.31 1.74 26.80 -70.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.69 -
NAPS 1.0041 0.9746 0.9084 1.1474 0.8706 0.8513 0.8312 13.41%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.64 0.63 0.50 0.46 0.49 0.41 0.49 -
P/RPS 1.18 2.46 0.44 0.52 0.88 1.55 0.52 72.59%
P/EPS 14.58 33.33 3.77 5.89 10.86 22.53 1.75 310.44%
EY 6.86 3.00 26.49 16.98 9.20 4.44 57.20 -75.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.47 -
P/NAPS 0.61 0.62 0.53 0.38 0.54 0.46 0.56 5.86%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 29/05/06 24/02/06 25/11/05 29/08/05 27/05/05 -
Price 0.68 0.75 0.68 0.50 0.46 0.47 0.44 -
P/RPS 1.25 2.93 0.60 0.56 0.82 1.78 0.47 91.84%
P/EPS 15.49 39.68 5.13 6.40 10.20 25.82 1.57 359.37%
EY 6.46 2.52 19.48 15.62 9.80 3.87 63.70 -78.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.64 -
P/NAPS 0.65 0.74 0.72 0.42 0.51 0.53 0.51 17.53%

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