[KFIMA] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 2.53%
YoY- -14.98%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 565,356 517,500 451,224 466,348 511,080 443,004 370,648 7.28%
PBT 103,016 128,196 120,568 148,248 197,788 156,144 127,168 -3.44%
Tax -29,328 -28,980 -35,948 -32,700 -44,572 -39,892 3,352 -
NP 73,688 99,216 84,620 115,548 153,216 116,252 130,520 -9.08%
-
NP to SH 45,172 69,172 58,456 82,912 97,520 69,456 73,820 -7.85%
-
Tax Rate 28.47% 22.61% 29.82% 22.06% 22.54% 25.55% -2.64% -
Total Cost 491,668 418,284 366,604 350,800 357,864 326,752 240,128 12.68%
-
Net Worth 738,176 656,696 623,998 575,925 492,339 418,314 360,675 12.67%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 738,176 656,696 623,998 575,925 492,339 418,314 360,675 12.67%
NOSH 275,439 273,623 270,129 265,403 263,282 263,090 263,266 0.75%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 13.03% 19.17% 18.75% 24.78% 29.98% 26.24% 35.21% -
ROE 6.12% 10.53% 9.37% 14.40% 19.81% 16.60% 20.47% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 205.26 189.13 167.04 175.71 194.12 168.38 140.79 6.48%
EPS 16.40 25.28 21.64 31.24 37.04 26.40 28.04 -8.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 2.40 2.31 2.17 1.87 1.59 1.37 11.82%
Adjusted Per Share Value based on latest NOSH - 265,403
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 200.32 183.36 159.88 165.24 181.09 156.96 131.33 7.28%
EPS 16.01 24.51 20.71 29.38 34.55 24.61 26.16 -7.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6155 2.3268 2.2109 2.0406 1.7445 1.4822 1.2779 12.67%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.99 2.29 2.06 1.86 1.65 0.94 0.62 -
P/RPS 0.97 1.21 1.23 1.06 0.85 0.56 0.44 14.07%
P/EPS 12.13 9.06 9.52 5.95 4.45 3.56 2.21 32.79%
EY 8.24 11.04 10.50 16.80 22.45 28.09 45.23 -24.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.95 0.89 0.86 0.88 0.59 0.45 8.63%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 25/08/14 29/08/13 30/08/12 18/08/11 30/08/10 20/08/09 -
Price 1.85 2.28 1.94 2.20 1.68 1.16 0.72 -
P/RPS 0.90 1.21 1.16 1.25 0.87 0.69 0.51 9.92%
P/EPS 11.28 9.02 8.96 7.04 4.54 4.39 2.57 27.94%
EY 8.86 11.09 11.15 14.20 22.05 22.76 38.94 -21.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.95 0.84 1.01 0.90 0.73 0.53 4.49%

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