[KFIMA] QoQ Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 35.96%
YoY- 20.9%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 363,513 246,113 127,770 431,884 328,545 217,396 110,751 120.38%
PBT 113,989 86,429 49,447 140,930 111,567 69,372 39,036 103.90%
Tax -28,794 -22,222 -11,143 -33,428 -28,784 -18,171 -9,973 102.36%
NP 85,195 64,207 38,304 107,502 82,783 51,201 29,063 104.42%
-
NP to SH 55,941 41,191 24,380 71,027 52,242 32,174 17,364 117.66%
-
Tax Rate 25.26% 25.71% 22.54% 23.72% 25.80% 26.19% 25.55% -
Total Cost 278,318 181,906 89,466 324,382 245,762 166,195 81,688 125.91%
-
Net Worth 523,624 505,346 492,339 439,477 439,517 428,811 418,314 16.10%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 18,421 - - - -
Div Payout % - - - 25.94% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 523,624 505,346 492,339 439,477 439,517 428,811 418,314 16.10%
NOSH 263,127 263,201 263,282 263,160 263,183 263,074 263,090 0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 23.44% 26.09% 29.98% 24.89% 25.20% 23.55% 26.24% -
ROE 10.68% 8.15% 4.95% 16.16% 11.89% 7.50% 4.15% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 138.15 93.51 48.53 164.11 124.83 82.64 42.10 120.34%
EPS 21.26 15.65 9.26 26.99 19.85 12.23 6.60 117.64%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.99 1.92 1.87 1.67 1.67 1.63 1.59 16.08%
Adjusted Per Share Value based on latest NOSH - 263,095
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 128.80 87.20 45.27 153.02 116.41 77.03 39.24 120.38%
EPS 19.82 14.59 8.64 25.17 18.51 11.40 6.15 117.71%
DPS 0.00 0.00 0.00 6.53 0.00 0.00 0.00 -
NAPS 1.8553 1.7905 1.7445 1.5572 1.5573 1.5194 1.4822 16.09%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.85 1.50 1.65 1.64 1.63 1.12 0.94 -
P/RPS 1.34 1.60 3.40 1.00 1.31 1.36 2.23 -28.72%
P/EPS 8.70 9.58 17.82 6.08 8.21 9.16 14.24 -27.93%
EY 11.49 10.43 5.61 16.46 12.18 10.92 7.02 38.76%
DY 0.00 0.00 0.00 4.27 0.00 0.00 0.00 -
P/NAPS 0.93 0.78 0.88 0.98 0.98 0.69 0.59 35.32%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 18/08/11 26/05/11 28/02/11 03/11/10 30/08/10 -
Price 1.97 1.70 1.68 1.71 1.63 1.30 1.16 -
P/RPS 1.43 1.82 3.46 1.04 1.31 1.57 2.76 -35.41%
P/EPS 9.27 10.86 18.14 6.34 8.21 10.63 17.58 -34.65%
EY 10.79 9.21 5.51 15.78 12.18 9.41 5.69 53.02%
DY 0.00 0.00 0.00 4.09 0.00 0.00 0.00 -
P/NAPS 0.99 0.89 0.90 1.02 0.98 0.80 0.73 22.45%

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