[KFIMA] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 59.92%
YoY- 84.99%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 466,348 511,080 443,004 370,648 368,860 298,108 269,636 9.55%
PBT 148,248 197,788 156,144 127,168 104,804 45,156 43,332 22.72%
Tax -32,700 -44,572 -39,892 3,352 -28,560 -14,648 -13,096 16.45%
NP 115,548 153,216 116,252 130,520 76,244 30,508 30,236 25.01%
-
NP to SH 82,912 97,520 69,456 73,820 39,904 22,176 19,884 26.84%
-
Tax Rate 22.06% 22.54% 25.55% -2.64% 27.25% 32.44% 30.22% -
Total Cost 350,800 357,864 326,752 240,128 292,616 267,600 239,400 6.56%
-
Net Worth 575,925 492,339 418,314 360,675 313,230 286,396 268,276 13.56%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 575,925 492,339 418,314 360,675 313,230 286,396 268,276 13.56%
NOSH 265,403 263,282 263,090 263,266 263,219 262,748 263,015 0.15%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 24.78% 29.98% 26.24% 35.21% 20.67% 10.23% 11.21% -
ROE 14.40% 19.81% 16.60% 20.47% 12.74% 7.74% 7.41% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 175.71 194.12 168.38 140.79 140.13 113.46 102.52 9.38%
EPS 31.24 37.04 26.40 28.04 15.16 8.44 7.56 26.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 1.87 1.59 1.37 1.19 1.09 1.02 13.39%
Adjusted Per Share Value based on latest NOSH - 263,266
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 165.24 181.09 156.96 131.33 130.69 105.63 95.54 9.55%
EPS 29.38 34.55 24.61 26.16 14.14 7.86 7.05 26.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0406 1.7445 1.4822 1.2779 1.1098 1.0148 0.9506 13.56%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.86 1.65 0.94 0.62 0.45 0.64 0.63 -
P/RPS 1.06 0.85 0.56 0.44 0.32 0.56 0.61 9.63%
P/EPS 5.95 4.45 3.56 2.21 2.97 7.58 8.33 -5.44%
EY 16.80 22.45 28.09 45.23 33.69 13.19 12.00 5.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.88 0.59 0.45 0.38 0.59 0.62 5.59%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 18/08/11 30/08/10 20/08/09 25/08/08 29/08/07 30/08/06 -
Price 2.20 1.68 1.16 0.72 0.53 0.68 0.75 -
P/RPS 1.25 0.87 0.69 0.51 0.38 0.60 0.73 9.36%
P/EPS 7.04 4.54 4.39 2.57 3.50 8.06 9.92 -5.55%
EY 14.20 22.05 22.76 38.94 28.60 12.41 10.08 5.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.90 0.73 0.53 0.45 0.62 0.74 5.31%

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