[KFIMA] QoQ TTM Result on 31-Mar-2015 [#4]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -5.87%
YoY- -3.03%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 542,174 558,723 556,753 544,789 546,273 527,127 521,155 2.66%
PBT 102,458 112,677 116,008 122,303 124,687 128,304 131,269 -15.18%
Tax -36,041 -38,156 -38,372 -38,285 -35,192 -36,185 -37,589 -2.75%
NP 66,417 74,521 77,636 84,018 89,495 92,119 93,680 -20.44%
-
NP to SH 45,512 49,622 52,577 58,577 62,230 62,647 63,086 -19.51%
-
Tax Rate 35.18% 33.86% 33.08% 31.30% 28.22% 28.20% 28.64% -
Total Cost 475,757 484,202 479,117 460,771 456,778 435,008 427,475 7.37%
-
Net Worth 746,228 735,105 738,176 551,566 676,170 649,494 656,696 8.86%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 23,441 23,441 23,441 23,441 21,724 21,724 21,724 5.18%
Div Payout % 51.51% 47.24% 44.59% 40.02% 34.91% 34.68% 34.44% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 746,228 735,105 738,176 551,566 676,170 649,494 656,696 8.86%
NOSH 276,380 275,320 275,439 275,783 274,865 274,048 273,623 0.66%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.25% 13.34% 13.94% 15.42% 16.38% 17.48% 17.98% -
ROE 6.10% 6.75% 7.12% 10.62% 9.20% 9.65% 9.61% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 196.17 202.94 202.13 197.54 198.74 192.35 190.46 1.98%
EPS 16.47 18.02 19.09 21.24 22.64 22.86 23.06 -20.04%
DPS 8.50 8.50 8.50 8.50 8.00 8.00 8.00 4.11%
NAPS 2.70 2.67 2.68 2.00 2.46 2.37 2.40 8.14%
Adjusted Per Share Value based on latest NOSH - 275,783
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 192.10 197.97 197.27 193.03 193.55 186.77 184.66 2.66%
EPS 16.13 17.58 18.63 20.75 22.05 22.20 22.35 -19.49%
DPS 8.31 8.31 8.31 8.31 7.70 7.70 7.70 5.19%
NAPS 2.644 2.6046 2.6155 1.9543 2.3958 2.3013 2.3268 8.86%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.78 1.81 1.99 1.99 1.93 2.27 2.29 -
P/RPS 0.91 0.89 0.98 1.01 0.97 1.18 1.20 -16.79%
P/EPS 10.81 10.04 10.43 9.37 8.52 9.93 9.93 5.80%
EY 9.25 9.96 9.59 10.67 11.73 10.07 10.07 -5.49%
DY 4.78 4.70 4.27 4.27 4.15 3.52 3.49 23.25%
P/NAPS 0.66 0.68 0.74 1.00 0.78 0.96 0.95 -21.50%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 26/11/15 27/08/15 26/05/15 27/02/15 21/11/14 25/08/14 -
Price 1.78 1.84 1.85 1.96 2.02 1.99 2.28 -
P/RPS 0.91 0.91 0.92 0.99 1.02 1.03 1.20 -16.79%
P/EPS 10.81 10.21 9.69 9.23 8.92 8.71 9.89 6.09%
EY 9.25 9.80 10.32 10.84 11.21 11.49 10.11 -5.73%
DY 4.78 4.62 4.59 4.34 3.96 4.02 3.51 22.79%
P/NAPS 0.66 0.69 0.69 0.98 0.82 0.84 0.95 -21.50%

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