[KFIMA] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 68.97%
YoY- 32.68%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 119,532 127,807 116,587 107,240 117,400 118,343 127,770 -4.32%
PBT 33,930 36,111 37,062 39,823 27,560 36,981 49,447 -22.11%
Tax -5,858 -9,387 -8,175 -8,475 -6,572 -11,079 -11,143 -34.73%
NP 28,072 26,724 28,887 31,348 20,988 25,902 38,304 -18.63%
-
NP to SH 22,724 19,035 20,728 24,923 14,750 16,938 24,380 -4.56%
-
Tax Rate 17.26% 25.99% 22.06% 21.28% 23.85% 29.96% 22.54% -
Total Cost 91,460 101,083 87,700 75,892 96,412 92,441 89,466 1.47%
-
Net Worth 591,410 566,264 575,925 545,333 524,151 504,983 492,339 12.93%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 21,075 - - - -
Div Payout % - - - 84.56% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 591,410 566,264 575,925 545,333 524,151 504,983 492,339 12.93%
NOSH 266,400 265,851 265,403 263,446 263,392 263,012 263,282 0.78%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 23.48% 20.91% 24.78% 29.23% 17.88% 21.89% 29.98% -
ROE 3.84% 3.36% 3.60% 4.57% 2.81% 3.35% 4.95% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 44.87 48.07 43.93 40.71 44.57 45.00 48.53 -5.07%
EPS 8.53 7.16 7.81 9.46 5.60 6.44 9.26 -5.30%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.22 2.13 2.17 2.07 1.99 1.92 1.87 12.05%
Adjusted Per Share Value based on latest NOSH - 263,446
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 43.43 46.43 42.36 38.96 42.65 42.99 46.42 -4.32%
EPS 8.26 6.92 7.53 9.05 5.36 6.15 8.86 -4.54%
DPS 0.00 0.00 0.00 7.66 0.00 0.00 0.00 -
NAPS 2.1486 2.0572 2.0923 1.9812 1.9042 1.8346 1.7887 12.93%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.85 2.05 1.86 1.87 1.85 1.50 1.65 -
P/RPS 4.12 4.26 4.23 4.59 4.15 3.33 3.40 13.59%
P/EPS 21.69 28.63 23.82 19.77 33.04 23.29 17.82 13.93%
EY 4.61 3.49 4.20 5.06 3.03 4.29 5.61 -12.21%
DY 0.00 0.00 0.00 4.28 0.00 0.00 0.00 -
P/NAPS 0.83 0.96 0.86 0.90 0.93 0.78 0.88 -3.80%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 29/11/12 30/08/12 17/05/12 28/02/12 24/11/11 18/08/11 -
Price 1.81 1.81 2.20 1.79 1.97 1.70 1.68 -
P/RPS 4.03 3.76 5.01 4.40 4.42 3.78 3.46 10.65%
P/EPS 21.22 25.28 28.17 18.92 35.18 26.40 18.14 10.96%
EY 4.71 3.96 3.55 5.29 2.84 3.79 5.51 -9.88%
DY 0.00 0.00 0.00 4.47 0.00 0.00 0.00 -
P/NAPS 0.82 0.85 1.01 0.86 0.99 0.89 0.90 -5.99%

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