[KFIMA] QoQ Quarter Result on 31-Dec-2010 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 35.5%
YoY- 10.82%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 118,343 127,770 103,339 111,149 106,645 110,751 117,486 0.48%
PBT 36,981 49,447 29,363 42,195 30,336 39,036 26,432 25.06%
Tax -11,079 -11,143 -4,644 -10,613 -8,198 -9,973 -10,171 5.86%
NP 25,902 38,304 24,719 31,582 22,138 29,063 16,261 36.35%
-
NP to SH 16,938 24,380 18,785 20,068 14,810 17,364 12,314 23.65%
-
Tax Rate 29.96% 22.54% 15.82% 25.15% 27.02% 25.55% 38.48% -
Total Cost 92,441 89,466 78,620 79,567 84,507 81,688 101,225 -5.86%
-
Net Worth 504,983 492,339 463,047 439,234 428,779 418,314 399,941 16.80%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 504,983 492,339 463,047 439,234 428,779 418,314 399,941 16.80%
NOSH 263,012 263,282 263,095 263,014 263,055 263,090 263,119 -0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 21.89% 29.98% 23.92% 28.41% 20.76% 26.24% 13.84% -
ROE 3.35% 4.95% 4.06% 4.57% 3.45% 4.15% 3.08% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 45.00 48.53 39.28 42.26 40.54 42.10 44.65 0.52%
EPS 6.44 9.26 7.14 7.63 5.63 6.60 4.68 23.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.87 1.76 1.67 1.63 1.59 1.52 16.83%
Adjusted Per Share Value based on latest NOSH - 263,014
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 41.93 45.27 36.61 39.38 37.79 39.24 41.63 0.47%
EPS 6.00 8.64 6.66 7.11 5.25 6.15 4.36 23.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7893 1.7445 1.6407 1.5563 1.5192 1.4822 1.4171 16.80%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.50 1.65 1.64 1.63 1.12 0.94 1.05 -
P/RPS 3.33 3.40 4.18 3.86 2.76 2.23 2.35 26.13%
P/EPS 23.29 17.82 22.97 21.36 19.89 14.24 22.44 2.50%
EY 4.29 5.61 4.35 4.68 5.03 7.02 4.46 -2.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.88 0.93 0.98 0.69 0.59 0.69 8.50%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 18/08/11 26/05/11 28/02/11 03/11/10 30/08/10 26/05/10 -
Price 1.70 1.68 1.71 1.63 1.30 1.16 0.89 -
P/RPS 3.78 3.46 4.35 3.86 3.21 2.76 1.99 53.31%
P/EPS 26.40 18.14 23.95 21.36 23.09 17.58 19.02 24.40%
EY 3.79 5.51 4.18 4.68 4.33 5.69 5.26 -19.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.90 0.97 0.98 0.80 0.73 0.59 31.49%

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