[KFIMA] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
28-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -86.0%
YoY- -90.25%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 263,446 247,121 240,316 230,120 226,520 223,076 232,711 8.62%
PBT 94,818 94,657 89,922 33,404 130,577 135,791 143,746 -24.24%
Tax -19,212 -20,894 -20,375 -17,490 -16,914 -16,292 -13,799 24.71%
NP 75,606 73,763 69,547 15,914 113,663 119,499 129,947 -30.32%
-
NP to SH 73,448 73,763 69,547 15,914 113,663 119,499 129,947 -31.66%
-
Tax Rate 20.26% 22.07% 22.66% 52.36% 12.95% 12.00% 9.60% -
Total Cost 187,840 173,358 170,769 214,206 112,857 103,577 102,764 49.55%
-
Net Worth 234,334 228,684 210,576 155,050 150,051 145,386 148,816 35.38%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 1,893 1,893 - - - - - -
Div Payout % 2.58% 2.57% - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 234,334 228,684 210,576 155,050 150,051 145,386 148,816 35.38%
NOSH 263,296 263,037 263,220 262,797 263,247 264,339 264,234 -0.23%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 28.70% 29.85% 28.94% 6.92% 50.18% 53.57% 55.84% -
ROE 31.34% 32.26% 33.03% 10.26% 75.75% 82.19% 87.32% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 100.06 93.95 91.30 87.57 86.05 84.39 88.07 8.89%
EPS 27.90 28.04 26.42 6.06 43.18 45.21 49.18 -31.49%
DPS 0.72 0.72 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.8694 0.80 0.59 0.57 0.55 0.5632 35.70%
Adjusted Per Share Value based on latest NOSH - 262,797
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 93.34 87.56 85.15 81.54 80.26 79.04 82.45 8.63%
EPS 26.02 26.14 24.64 5.64 40.27 42.34 46.04 -31.66%
DPS 0.67 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8303 0.8103 0.7461 0.5494 0.5317 0.5151 0.5273 35.38%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.41 0.49 0.47 0.40 0.40 0.44 0.46 -
P/RPS 0.41 0.52 0.51 0.46 0.46 0.52 0.52 -14.66%
P/EPS 1.47 1.75 1.78 6.61 0.93 0.97 0.94 34.76%
EY 68.04 57.23 56.22 15.14 107.94 102.74 106.91 -26.03%
DY 1.76 1.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.56 0.59 0.68 0.70 0.80 0.82 -32.00%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 27/05/05 25/02/05 28/12/04 24/08/04 31/05/04 27/02/04 -
Price 0.47 0.44 0.50 0.46 0.40 0.36 0.47 -
P/RPS 0.47 0.47 0.55 0.53 0.46 0.43 0.53 -7.70%
P/EPS 1.68 1.57 1.89 7.60 0.93 0.80 0.96 45.26%
EY 59.35 63.73 52.84 13.16 107.94 125.57 104.64 -31.50%
DY 1.53 1.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.63 0.78 0.70 0.65 0.83 -25.86%

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