[KFIMA] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 10.04%
YoY- 16.78%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 478,095 482,743 486,524 471,166 469,034 459,570 470,753 1.03%
PBT 131,918 135,096 142,016 146,926 140,556 141,426 153,811 -9.72%
Tax -37,978 -38,578 -37,766 -31,895 -32,609 -34,301 -37,269 1.26%
NP 93,940 96,518 104,250 115,031 107,947 107,125 116,542 -13.37%
-
NP to SH 68,441 71,197 77,311 87,410 79,436 77,339 80,991 -10.60%
-
Tax Rate 28.79% 28.56% 26.59% 21.71% 23.20% 24.25% 24.23% -
Total Cost 384,155 386,225 382,274 356,135 361,087 352,445 354,211 5.55%
-
Net Worth 592,209 623,998 604,733 591,410 566,264 575,925 545,333 5.64%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 21,406 21,406 21,406 21,075 21,075 21,075 21,075 1.04%
Div Payout % 31.28% 30.07% 27.69% 24.11% 26.53% 27.25% 26.02% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 592,209 623,998 604,733 591,410 566,264 575,925 545,333 5.64%
NOSH 270,415 270,129 267,581 266,400 265,851 265,403 263,446 1.75%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 19.65% 19.99% 21.43% 24.41% 23.01% 23.31% 24.76% -
ROE 11.56% 11.41% 12.78% 14.78% 14.03% 13.43% 14.85% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 176.80 178.71 181.82 176.86 176.43 173.16 178.69 -0.70%
EPS 25.31 26.36 28.89 32.81 29.88 29.14 30.74 -12.14%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 8.00 0.00%
NAPS 2.19 2.31 2.26 2.22 2.13 2.17 2.07 3.82%
Adjusted Per Share Value based on latest NOSH - 266,400
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 173.69 175.38 176.75 171.17 170.40 166.96 171.02 1.03%
EPS 24.86 25.87 28.09 31.76 28.86 28.10 29.42 -10.61%
DPS 7.78 7.78 7.78 7.66 7.66 7.66 7.66 1.04%
NAPS 2.1515 2.267 2.197 2.1486 2.0572 2.0923 1.9812 5.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.00 2.06 1.88 1.85 2.05 1.86 1.87 -
P/RPS 1.13 1.15 1.03 1.05 1.16 1.07 1.05 5.01%
P/EPS 7.90 7.82 6.51 5.64 6.86 6.38 6.08 19.05%
EY 12.65 12.79 15.37 17.74 14.58 15.67 16.44 -16.01%
DY 4.00 3.88 4.26 4.32 3.90 4.30 4.28 -4.40%
P/NAPS 0.91 0.89 0.83 0.83 0.96 0.86 0.90 0.73%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 30/05/13 26/02/13 29/11/12 30/08/12 17/05/12 -
Price 2.00 1.94 2.19 1.81 1.81 2.20 1.79 -
P/RPS 1.13 1.09 1.20 1.02 1.03 1.27 1.00 8.48%
P/EPS 7.90 7.36 7.58 5.52 6.06 7.55 5.82 22.57%
EY 12.65 13.59 13.19 18.13 16.51 13.25 17.17 -18.41%
DY 4.00 4.12 3.65 4.42 4.42 3.64 4.47 -7.13%
P/NAPS 0.91 0.84 0.97 0.82 0.85 1.01 0.86 3.83%

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