[KFIMA] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 10.51%
YoY- -38.42%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 233,551 146,927 69,593 247,121 189,395 123,011 53,268 167.16%
PBT 40,647 22,406 9,487 94,657 83,902 20,779 9,326 166.10%
Tax -10,520 -5,460 -2,537 -20,894 -17,157 -10,600 -4,219 83.57%
NP 30,127 16,946 6,950 73,763 66,745 10,179 5,107 225.42%
-
NP to SH 20,555 11,877 4,792 73,763 66,745 10,179 5,107 152.38%
-
Tax Rate 25.88% 24.37% 26.74% 22.07% 20.45% 51.01% 45.24% -
Total Cost 203,424 129,981 62,643 173,358 122,650 112,832 48,161 160.61%
-
Net Worth 315,825 239,646 234,334 228,803 210,552 155,183 150,051 64.01%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 1,894 - - - -
Div Payout % - - - 2.57% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 315,825 239,646 234,334 228,803 210,552 155,183 150,051 64.01%
NOSH 263,188 263,348 263,296 263,174 263,190 263,023 263,247 -0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 12.90% 11.53% 9.99% 29.85% 35.24% 8.27% 9.59% -
ROE 6.51% 4.96% 2.04% 32.24% 31.70% 6.56% 3.40% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 88.74 55.79 26.43 93.90 71.96 46.77 20.23 167.24%
EPS 7.81 4.51 1.82 28.03 25.36 3.87 1.94 152.42%
DPS 0.00 0.00 0.00 0.72 0.00 0.00 0.00 -
NAPS 1.20 0.91 0.89 0.8694 0.80 0.59 0.57 64.03%
Adjusted Per Share Value based on latest NOSH - 263,037
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 82.75 52.06 24.66 87.56 67.11 43.59 18.87 167.19%
EPS 7.28 4.21 1.70 26.14 23.65 3.61 1.81 152.27%
DPS 0.00 0.00 0.00 0.67 0.00 0.00 0.00 -
NAPS 1.119 0.8491 0.8303 0.8107 0.746 0.5498 0.5317 64.00%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.46 0.49 0.41 0.49 0.47 0.40 0.40 -
P/RPS 0.52 0.88 1.55 0.52 0.65 0.86 1.98 -58.88%
P/EPS 5.89 10.86 22.53 1.75 1.85 10.34 20.62 -56.52%
EY 16.98 9.20 4.44 57.20 53.96 9.68 4.85 130.04%
DY 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
P/NAPS 0.38 0.54 0.46 0.56 0.59 0.68 0.70 -33.37%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 25/11/05 29/08/05 27/05/05 25/02/05 28/12/04 24/08/04 -
Price 0.50 0.46 0.47 0.44 0.50 0.46 0.40 -
P/RPS 0.56 0.82 1.78 0.47 0.69 0.98 1.98 -56.81%
P/EPS 6.40 10.20 25.82 1.57 1.97 11.89 20.62 -54.06%
EY 15.62 9.80 3.87 63.70 50.72 8.41 4.85 117.62%
DY 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 0.42 0.51 0.53 0.51 0.63 0.78 0.70 -28.79%

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