[KFIMA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 63.93%
YoY- 58.21%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 217,396 110,751 410,447 292,961 187,675 92,662 369,070 -29.70%
PBT 69,372 39,036 115,726 89,295 52,690 31,792 81,193 -9.94%
Tax -18,171 -9,973 -29,293 -19,122 -425 838 -10,566 43.49%
NP 51,201 29,063 86,433 70,173 52,265 32,630 70,627 -19.28%
-
NP to SH 32,174 17,364 58,749 46,436 28,326 18,455 46,160 -21.37%
-
Tax Rate 26.19% 25.55% 25.31% 21.41% 0.81% -2.64% 13.01% -
Total Cost 166,195 81,688 324,014 222,788 135,410 60,032 298,443 -32.28%
-
Net Worth 428,811 418,314 400,082 389,378 373,832 360,675 334,261 18.04%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 13,160 - - - 7,895 -
Div Payout % - - 22.40% - - - 17.11% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 428,811 418,314 400,082 389,378 373,832 360,675 334,261 18.04%
NOSH 263,074 263,090 263,212 263,093 263,262 263,266 263,197 -0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 23.55% 26.24% 21.06% 23.95% 27.85% 35.21% 19.14% -
ROE 7.50% 4.15% 14.68% 11.93% 7.58% 5.12% 13.81% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 82.64 42.10 155.94 111.35 71.29 35.20 140.23 -29.68%
EPS 12.23 6.60 22.32 17.65 10.76 7.01 17.54 -21.35%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.00 -
NAPS 1.63 1.59 1.52 1.48 1.42 1.37 1.27 18.08%
Adjusted Per Share Value based on latest NOSH - 263,212
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 77.03 39.24 145.43 103.80 66.50 32.83 130.77 -29.70%
EPS 11.40 6.15 20.82 16.45 10.04 6.54 16.36 -21.38%
DPS 0.00 0.00 4.66 0.00 0.00 0.00 2.80 -
NAPS 1.5194 1.4822 1.4176 1.3796 1.3246 1.2779 1.1844 18.04%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.12 0.94 1.05 0.81 0.78 0.62 0.39 -
P/RPS 1.36 2.23 0.67 0.73 1.09 1.76 0.28 186.52%
P/EPS 9.16 14.24 4.70 4.59 7.25 8.84 2.22 157.03%
EY 10.92 7.02 21.26 21.79 13.79 11.31 44.97 -61.04%
DY 0.00 0.00 4.76 0.00 0.00 0.00 7.69 -
P/NAPS 0.69 0.59 0.69 0.55 0.55 0.45 0.31 70.39%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 03/11/10 30/08/10 26/05/10 25/02/10 26/11/09 20/08/09 29/05/09 -
Price 1.30 1.16 0.89 0.86 0.87 0.72 0.58 -
P/RPS 1.57 2.76 0.57 0.77 1.22 2.05 0.41 144.56%
P/EPS 10.63 17.58 3.99 4.87 8.09 10.27 3.31 117.51%
EY 9.41 5.69 25.08 20.52 12.37 9.74 30.24 -54.04%
DY 0.00 0.00 5.62 0.00 0.00 0.00 5.17 -
P/NAPS 0.80 0.73 0.59 0.58 0.61 0.53 0.46 44.56%

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