[KFIMA] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 26.52%
YoY- 27.27%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 328,545 217,396 110,751 410,447 292,961 187,675 92,662 131.98%
PBT 111,567 69,372 39,036 115,726 89,295 52,690 31,792 130.40%
Tax -28,784 -18,171 -9,973 -29,293 -19,122 -425 838 -
NP 82,783 51,201 29,063 86,433 70,173 52,265 32,630 85.70%
-
NP to SH 52,242 32,174 17,364 58,749 46,436 28,326 18,455 99.73%
-
Tax Rate 25.80% 26.19% 25.55% 25.31% 21.41% 0.81% -2.64% -
Total Cost 245,762 166,195 81,688 324,014 222,788 135,410 60,032 155.25%
-
Net Worth 439,517 428,811 418,314 400,082 389,378 373,832 360,675 14.04%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 13,160 - - - -
Div Payout % - - - 22.40% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 439,517 428,811 418,314 400,082 389,378 373,832 360,675 14.04%
NOSH 263,183 263,074 263,090 263,212 263,093 263,262 263,266 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 25.20% 23.55% 26.24% 21.06% 23.95% 27.85% 35.21% -
ROE 11.89% 7.50% 4.15% 14.68% 11.93% 7.58% 5.12% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 124.83 82.64 42.10 155.94 111.35 71.29 35.20 132.01%
EPS 19.85 12.23 6.60 22.32 17.65 10.76 7.01 99.77%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.67 1.63 1.59 1.52 1.48 1.42 1.37 14.07%
Adjusted Per Share Value based on latest NOSH - 263,119
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 116.41 77.03 39.24 145.43 103.80 66.50 32.83 131.99%
EPS 18.51 11.40 6.15 20.82 16.45 10.04 6.54 99.70%
DPS 0.00 0.00 0.00 4.66 0.00 0.00 0.00 -
NAPS 1.5573 1.5194 1.4822 1.4176 1.3796 1.3246 1.2779 14.04%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.63 1.12 0.94 1.05 0.81 0.78 0.62 -
P/RPS 1.31 1.36 2.23 0.67 0.73 1.09 1.76 -17.82%
P/EPS 8.21 9.16 14.24 4.70 4.59 7.25 8.84 -4.79%
EY 12.18 10.92 7.02 21.26 21.79 13.79 11.31 5.05%
DY 0.00 0.00 0.00 4.76 0.00 0.00 0.00 -
P/NAPS 0.98 0.69 0.59 0.69 0.55 0.55 0.45 67.77%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 03/11/10 30/08/10 26/05/10 25/02/10 26/11/09 20/08/09 -
Price 1.63 1.30 1.16 0.89 0.86 0.87 0.72 -
P/RPS 1.31 1.57 2.76 0.57 0.77 1.22 2.05 -25.74%
P/EPS 8.21 10.63 17.58 3.99 4.87 8.09 10.27 -13.82%
EY 12.18 9.41 5.69 25.08 20.52 12.37 9.74 16.02%
DY 0.00 0.00 0.00 5.62 0.00 0.00 0.00 -
P/NAPS 0.98 0.80 0.73 0.59 0.58 0.61 0.53 50.48%

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