[KFIMA] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 23.93%
YoY- 16.68%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 383,202 296,822 286,314 293,854 246,022 231,934 186,320 12.75%
PBT 85,326 50,522 50,506 44,812 41,558 246,332 17,386 30.32%
Tax -23,348 -14,476 -15,092 -10,920 -21,200 -18,804 -9,740 15.67%
NP 61,978 36,046 35,414 33,892 20,358 227,528 7,646 41.68%
-
NP to SH 37,744 21,534 23,112 23,754 20,358 227,528 7,646 30.45%
-
Tax Rate 27.36% 28.65% 29.88% 24.37% 51.01% 7.63% 56.02% -
Total Cost 321,224 260,776 250,900 259,962 225,664 4,406 178,674 10.26%
-
Net Worth 323,745 289,577 276,396 239,646 155,183 140,737 -1,291,910 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 323,745 289,577 276,396 239,646 155,183 140,737 -1,291,910 -
NOSH 263,207 263,251 263,234 263,348 263,023 263,159 263,655 -0.02%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 16.17% 12.14% 12.37% 11.53% 8.27% 98.10% 4.10% -
ROE 11.66% 7.44% 8.36% 9.91% 13.12% 161.67% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 145.59 112.75 108.77 111.58 93.54 88.13 70.67 12.78%
EPS 14.34 8.18 8.78 9.02 7.74 86.46 2.90 30.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.10 1.05 0.91 0.59 0.5348 -4.90 -
Adjusted Per Share Value based on latest NOSH - 263,382
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 135.78 105.17 101.45 104.12 87.17 82.18 66.02 12.75%
EPS 13.37 7.63 8.19 8.42 7.21 80.62 2.71 30.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1471 1.026 0.9793 0.8491 0.5498 0.4987 -4.5775 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.45 0.69 0.64 0.49 0.40 0.47 0.37 -
P/RPS 0.31 0.61 0.59 0.44 0.43 0.53 0.52 -8.25%
P/EPS 3.14 8.44 7.29 5.43 5.17 0.54 12.76 -20.82%
EY 31.87 11.86 13.72 18.41 19.35 183.96 7.84 26.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.63 0.61 0.54 0.68 0.88 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 27/11/07 29/11/06 25/11/05 28/12/04 19/11/03 27/11/02 -
Price 0.38 0.64 0.68 0.46 0.46 0.47 0.59 -
P/RPS 0.26 0.57 0.63 0.41 0.49 0.53 0.83 -17.57%
P/EPS 2.65 7.82 7.74 5.10 5.94 0.54 20.34 -28.77%
EY 37.74 12.78 12.91 19.61 16.83 183.96 4.92 40.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.58 0.65 0.51 0.78 0.88 0.00 -

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