[KFIMA] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 83.44%
YoY- 90.54%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 106,645 110,751 117,486 105,285 95,013 92,662 77,464 23.73%
PBT 30,336 39,036 26,432 36,605 20,898 31,792 19,776 32.97%
Tax -8,198 -9,973 -10,171 -8,068 -1,262 838 6,013 -
NP 22,138 29,063 16,261 28,537 19,636 32,630 25,789 -9.66%
-
NP to SH 14,810 17,364 12,314 18,109 9,872 18,455 16,809 -8.08%
-
Tax Rate 27.02% 25.55% 38.48% 22.04% 6.04% -2.64% -30.41% -
Total Cost 84,507 81,688 101,225 76,748 75,377 60,032 51,675 38.76%
-
Net Worth 428,779 418,314 399,941 389,554 373,857 360,675 334,189 18.05%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 428,779 418,314 399,941 389,554 373,857 360,675 334,189 18.05%
NOSH 263,055 263,090 263,119 263,212 263,280 263,266 263,141 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 20.76% 26.24% 13.84% 27.10% 20.67% 35.21% 33.29% -
ROE 3.45% 4.15% 3.08% 4.65% 2.64% 5.12% 5.03% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 40.54 42.10 44.65 40.00 36.09 35.20 29.44 23.75%
EPS 5.63 6.60 4.68 6.88 3.75 7.01 6.39 -8.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.59 1.52 1.48 1.42 1.37 1.27 18.08%
Adjusted Per Share Value based on latest NOSH - 263,212
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 37.79 39.24 41.63 37.30 33.66 32.83 27.45 23.72%
EPS 5.25 6.15 4.36 6.42 3.50 6.54 5.96 -8.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5192 1.4822 1.4171 1.3803 1.3246 1.2779 1.1841 18.05%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.12 0.94 1.05 0.81 0.78 0.62 0.39 -
P/RPS 2.76 2.23 2.35 2.02 2.16 1.76 1.32 63.44%
P/EPS 19.89 14.24 22.44 11.77 20.80 8.84 6.11 119.49%
EY 5.03 7.02 4.46 8.49 4.81 11.31 16.38 -54.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.59 0.69 0.55 0.55 0.45 0.31 70.39%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 03/11/10 30/08/10 26/05/10 25/02/10 26/11/09 20/08/09 29/05/09 -
Price 1.30 1.16 0.89 0.86 0.87 0.72 0.58 -
P/RPS 3.21 2.76 1.99 2.15 2.41 2.05 1.97 38.43%
P/EPS 23.09 17.58 19.02 12.50 23.20 10.27 9.08 86.19%
EY 4.33 5.69 5.26 8.00 4.31 9.74 11.01 -46.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.73 0.59 0.58 0.61 0.53 0.46 44.56%

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