[KFIMA] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 71.26%
YoY- -15.62%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 258,506 129,375 504,586 368,074 235,965 112,806 486,524 -34.37%
PBT 62,017 32,049 129,362 105,536 63,075 30,142 142,016 -42.41%
Tax -14,628 -7,245 -39,331 -27,400 -17,774 -8,987 -37,766 -46.83%
NP 47,389 24,804 90,031 78,136 45,301 21,155 104,250 -40.85%
-
NP to SH 33,133 17,293 60,302 52,727 30,788 14,614 77,311 -43.12%
-
Tax Rate 23.59% 22.61% 30.40% 25.96% 28.18% 29.82% 26.59% -
Total Cost 211,117 104,571 414,555 289,938 190,664 91,651 382,274 -32.66%
-
Net Worth 650,043 656,696 634,078 615,690 592,493 623,998 604,786 4.92%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 21,770 - - - 21,408 -
Div Payout % - - 36.10% - - - 27.69% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 650,043 656,696 634,078 615,690 592,493 623,998 604,786 4.92%
NOSH 274,279 273,623 272,136 271,229 270,544 270,129 267,604 1.65%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 18.33% 19.17% 17.84% 21.23% 19.20% 18.75% 21.43% -
ROE 5.10% 2.63% 9.51% 8.56% 5.20% 2.34% 12.78% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 94.25 47.28 185.42 135.71 87.22 41.76 181.81 -35.44%
EPS 12.08 6.32 22.16 19.44 11.38 5.41 28.89 -44.05%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 2.37 2.40 2.33 2.27 2.19 2.31 2.26 3.21%
Adjusted Per Share Value based on latest NOSH - 271,186
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 93.92 47.00 183.32 133.72 85.73 40.98 176.75 -34.37%
EPS 12.04 6.28 21.91 19.16 11.19 5.31 28.09 -43.12%
DPS 0.00 0.00 7.91 0.00 0.00 0.00 7.78 -
NAPS 2.3616 2.3858 2.3036 2.2368 2.1525 2.267 2.1972 4.92%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.27 2.29 2.33 1.93 2.00 2.06 1.88 -
P/RPS 2.41 4.84 1.26 1.42 2.29 4.93 1.03 76.15%
P/EPS 18.79 36.23 10.52 9.93 17.57 38.08 6.51 102.58%
EY 5.32 2.76 9.51 10.07 5.69 2.63 15.37 -50.67%
DY 0.00 0.00 3.43 0.00 0.00 0.00 4.26 -
P/NAPS 0.96 0.95 1.00 0.85 0.91 0.89 0.83 10.17%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 25/08/14 26/05/14 28/02/14 28/11/13 29/08/13 30/05/13 -
Price 1.99 2.28 2.29 2.12 2.00 1.94 2.19 -
P/RPS 2.11 4.82 1.24 1.56 2.29 4.65 1.20 45.63%
P/EPS 16.47 36.08 10.33 10.91 17.57 35.86 7.58 67.67%
EY 6.07 2.77 9.68 9.17 5.69 2.79 13.19 -40.36%
DY 0.00 0.00 3.49 0.00 0.00 0.00 3.65 -
P/NAPS 0.84 0.95 0.98 0.93 0.91 0.84 0.97 -9.13%

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