[KFIMA] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 62.37%
YoY- 12.5%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 246,113 127,770 431,884 328,545 217,396 110,751 410,447 -28.86%
PBT 86,429 49,447 140,930 111,567 69,372 39,036 115,726 -17.66%
Tax -22,222 -11,143 -33,428 -28,784 -18,171 -9,973 -29,293 -16.80%
NP 64,207 38,304 107,502 82,783 51,201 29,063 86,433 -17.96%
-
NP to SH 41,191 24,380 71,027 52,242 32,174 17,364 58,749 -21.06%
-
Tax Rate 25.71% 22.54% 23.72% 25.80% 26.19% 25.55% 25.31% -
Total Cost 181,906 89,466 324,382 245,762 166,195 81,688 324,014 -31.92%
-
Net Worth 505,346 492,339 439,477 439,517 428,811 418,314 400,082 16.83%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 18,421 - - - 13,160 -
Div Payout % - - 25.94% - - - 22.40% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 505,346 492,339 439,477 439,517 428,811 418,314 400,082 16.83%
NOSH 263,201 263,282 263,160 263,183 263,074 263,090 263,212 -0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 26.09% 29.98% 24.89% 25.20% 23.55% 26.24% 21.06% -
ROE 8.15% 4.95% 16.16% 11.89% 7.50% 4.15% 14.68% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 93.51 48.53 164.11 124.83 82.64 42.10 155.94 -28.86%
EPS 15.65 9.26 26.99 19.85 12.23 6.60 22.32 -21.05%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 5.00 -
NAPS 1.92 1.87 1.67 1.67 1.63 1.59 1.52 16.83%
Adjusted Per Share Value based on latest NOSH - 263,014
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 87.20 45.27 153.02 116.41 77.03 39.24 145.43 -28.87%
EPS 14.59 8.64 25.17 18.51 11.40 6.15 20.82 -21.08%
DPS 0.00 0.00 6.53 0.00 0.00 0.00 4.66 -
NAPS 1.7905 1.7445 1.5572 1.5573 1.5194 1.4822 1.4176 16.82%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.50 1.65 1.64 1.63 1.12 0.94 1.05 -
P/RPS 1.60 3.40 1.00 1.31 1.36 2.23 0.67 78.56%
P/EPS 9.58 17.82 6.08 8.21 9.16 14.24 4.70 60.69%
EY 10.43 5.61 16.46 12.18 10.92 7.02 21.26 -37.76%
DY 0.00 0.00 4.27 0.00 0.00 0.00 4.76 -
P/NAPS 0.78 0.88 0.98 0.98 0.69 0.59 0.69 8.50%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 18/08/11 26/05/11 28/02/11 03/11/10 30/08/10 26/05/10 -
Price 1.70 1.68 1.71 1.63 1.30 1.16 0.89 -
P/RPS 1.82 3.46 1.04 1.31 1.57 2.76 0.57 116.68%
P/EPS 10.86 18.14 6.34 8.21 10.63 17.58 3.99 94.82%
EY 9.21 5.51 15.78 12.18 9.41 5.69 25.08 -48.68%
DY 0.00 0.00 4.09 0.00 0.00 0.00 5.62 -
P/NAPS 0.89 0.90 1.02 0.98 0.80 0.73 0.59 31.49%

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