[KFIMA] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 2.65%
YoY- 124.68%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 189,395 123,011 53,268 223,076 172,155 115,967 49,824 142.58%
PBT 83,902 20,779 9,326 135,791 129,771 123,166 14,540 220.01%
Tax -17,157 -10,600 -4,219 -16,002 -13,074 -9,402 -3,597 182.01%
NP 66,745 10,179 5,107 119,789 116,697 113,764 10,943 232.00%
-
NP to SH 66,745 10,179 5,107 119,789 116,697 113,764 10,943 232.00%
-
Tax Rate 20.45% 51.01% 45.24% 11.78% 10.07% 7.63% 24.74% -
Total Cost 122,650 112,832 48,161 103,287 55,458 2,203 38,881 114.34%
-
Net Worth 210,552 155,183 150,051 147,367 148,226 140,737 40,641 197.91%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 210,552 155,183 150,051 147,367 148,226 140,737 40,641 197.91%
NOSH 263,190 263,023 263,247 263,155 263,186 263,159 263,052 0.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 35.24% 8.27% 9.59% 53.70% 67.79% 98.10% 21.96% -
ROE 31.70% 6.56% 3.40% 81.29% 78.73% 80.83% 26.93% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 71.96 46.77 20.23 84.77 65.41 44.07 18.94 142.50%
EPS 25.36 3.87 1.94 45.52 44.34 43.23 4.16 231.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.59 0.57 0.56 0.5632 0.5348 0.1545 197.81%
Adjusted Per Share Value based on latest NOSH - 264,339
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 68.81 44.69 19.35 81.04 62.54 42.13 18.10 142.60%
EPS 24.25 3.70 1.86 43.52 42.40 41.33 3.98 231.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7649 0.5638 0.5451 0.5354 0.5385 0.5113 0.1477 197.84%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.47 0.40 0.40 0.44 0.46 0.47 0.43 -
P/RPS 0.65 0.86 1.98 0.52 0.70 1.07 2.27 -56.39%
P/EPS 1.85 10.34 20.62 0.97 1.04 1.09 10.34 -68.08%
EY 53.96 9.68 4.85 103.46 96.39 91.98 9.67 212.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.68 0.70 0.79 0.82 0.88 2.78 -64.25%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 28/12/04 24/08/04 31/05/04 27/02/04 19/11/03 31/07/03 -
Price 0.50 0.46 0.40 0.36 0.47 0.47 0.52 -
P/RPS 0.69 0.98 1.98 0.42 0.72 1.07 2.75 -60.05%
P/EPS 1.97 11.89 20.62 0.79 1.06 1.09 12.50 -70.65%
EY 50.72 8.41 4.85 126.44 94.34 91.98 8.00 240.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.78 0.70 0.64 0.83 0.88 3.37 -67.13%

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