[KFIMA] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -1.42%
YoY- -29.5%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 136,512 132,109 123,159 112,806 122,598 119,532 127,807 4.49%
PBT 23,826 42,461 32,933 30,142 34,913 33,930 36,111 -24.22%
Tax -11,931 -9,626 -8,787 -8,987 -14,346 -5,858 -9,387 17.35%
NP 11,895 32,835 24,146 21,155 20,567 28,072 26,724 -41.73%
-
NP to SH 7,575 21,939 16,279 14,614 14,824 22,724 19,035 -45.92%
-
Tax Rate 50.08% 22.67% 26.68% 29.82% 41.09% 17.26% 25.99% -
Total Cost 124,617 99,274 99,013 91,651 102,031 91,460 101,083 14.98%
-
Net Worth 543,114 615,593 592,209 623,998 604,733 591,410 566,264 -2.74%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 21,724 - - - 21,406 - - -
Div Payout % 286.79% - - - 144.40% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 543,114 615,593 592,209 623,998 604,733 591,410 566,264 -2.74%
NOSH 271,557 271,186 270,415 270,129 267,581 266,400 265,851 1.42%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.71% 24.85% 19.61% 18.75% 16.78% 23.48% 20.91% -
ROE 1.39% 3.56% 2.75% 2.34% 2.45% 3.84% 3.36% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 50.27 48.72 45.54 41.76 45.82 44.87 48.07 3.03%
EPS 2.78 8.09 6.02 5.41 5.54 8.53 7.16 -46.80%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.00 2.27 2.19 2.31 2.26 2.22 2.13 -4.11%
Adjusted Per Share Value based on latest NOSH - 270,129
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 49.59 48.00 44.74 40.98 44.54 43.43 46.43 4.49%
EPS 2.75 7.97 5.91 5.31 5.39 8.26 6.92 -45.97%
DPS 7.89 0.00 0.00 0.00 7.78 0.00 0.00 -
NAPS 1.9731 2.2365 2.1515 2.267 2.197 2.1486 2.0572 -2.74%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.33 1.93 2.00 2.06 1.88 1.85 2.05 -
P/RPS 4.63 3.96 4.39 4.93 4.10 4.12 4.26 5.71%
P/EPS 83.53 23.86 33.22 38.08 33.94 21.69 28.63 104.31%
EY 1.20 4.19 3.01 2.63 2.95 4.61 3.49 -50.95%
DY 3.43 0.00 0.00 0.00 4.26 0.00 0.00 -
P/NAPS 1.17 0.85 0.91 0.89 0.83 0.83 0.96 14.11%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 28/02/14 28/11/13 29/08/13 30/05/13 26/02/13 29/11/12 -
Price 2.29 2.12 2.00 1.94 2.19 1.81 1.81 -
P/RPS 4.56 4.35 4.39 4.65 4.78 4.03 3.76 13.73%
P/EPS 82.09 26.21 33.22 35.86 39.53 21.22 25.28 119.44%
EY 1.22 3.82 3.01 2.79 2.53 4.71 3.96 -54.41%
DY 3.49 0.00 0.00 0.00 3.65 0.00 0.00 -
P/NAPS 1.15 0.93 0.91 0.84 0.97 0.82 0.85 22.34%

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