[KFIMA] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -23.26%
YoY- 50.1%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 488,788 492,226 434,792 375,350 383,202 296,822 286,314 9.31%
PBT 146,346 172,858 138,744 105,380 85,326 50,522 50,506 19.38%
Tax -35,124 -44,444 -36,342 -850 -23,348 -14,476 -15,092 15.10%
NP 111,222 128,414 102,402 104,530 61,978 36,046 35,414 20.99%
-
NP to SH 79,526 82,382 64,348 56,652 37,744 21,534 23,112 22.84%
-
Tax Rate 24.00% 25.71% 26.19% 0.81% 27.36% 28.65% 29.88% -
Total Cost 377,566 363,812 332,390 270,820 321,224 260,776 250,900 7.04%
-
Net Worth 566,144 505,346 428,811 373,832 323,745 289,577 276,396 12.68%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 566,144 505,346 428,811 373,832 323,745 289,577 276,396 12.68%
NOSH 265,795 263,201 263,074 263,262 263,207 263,251 263,234 0.16%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 22.75% 26.09% 23.55% 27.85% 16.17% 12.14% 12.37% -
ROE 14.05% 16.30% 15.01% 15.15% 11.66% 7.44% 8.36% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 183.90 187.02 165.27 142.58 145.59 112.75 108.77 9.13%
EPS 29.92 31.30 24.46 21.52 14.34 8.18 8.78 22.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 1.92 1.63 1.42 1.23 1.10 1.05 12.49%
Adjusted Per Share Value based on latest NOSH - 263,280
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 173.19 174.41 154.06 132.99 135.78 105.17 101.45 9.31%
EPS 28.18 29.19 22.80 20.07 13.37 7.63 8.19 22.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.006 1.7905 1.5194 1.3246 1.1471 1.026 0.9793 12.68%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.05 1.50 1.12 0.78 0.45 0.69 0.64 -
P/RPS 1.11 0.80 0.68 0.55 0.31 0.61 0.59 11.09%
P/EPS 6.85 4.79 4.58 3.62 3.14 8.44 7.29 -1.03%
EY 14.60 20.87 21.84 27.59 31.87 11.86 13.72 1.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.78 0.69 0.55 0.37 0.63 0.61 7.84%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 24/11/11 03/11/10 26/11/09 27/11/08 27/11/07 29/11/06 -
Price 1.81 1.70 1.30 0.87 0.38 0.64 0.68 -
P/RPS 0.98 0.91 0.79 0.61 0.26 0.57 0.63 7.63%
P/EPS 6.05 5.43 5.31 4.04 2.65 7.82 7.74 -4.01%
EY 16.53 18.41 18.82 24.73 37.74 12.78 12.91 4.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.89 0.80 0.61 0.31 0.58 0.65 4.56%

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