[KFIMA] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
03-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -7.35%
YoY- 13.58%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 471,930 488,788 492,226 434,792 375,350 383,202 296,822 8.02%
PBT 126,150 146,346 172,858 138,744 105,380 85,326 50,522 16.45%
Tax -35,548 -35,124 -44,444 -36,342 -850 -23,348 -14,476 16.13%
NP 90,602 111,222 128,414 102,402 104,530 61,978 36,046 16.58%
-
NP to SH 61,576 79,526 82,382 64,348 56,652 37,744 21,534 19.11%
-
Tax Rate 28.18% 24.00% 25.71% 26.19% 0.81% 27.36% 28.65% -
Total Cost 381,328 377,566 363,812 332,390 270,820 321,224 260,776 6.53%
-
Net Worth 592,493 566,144 505,346 428,811 373,832 323,745 289,577 12.66%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 592,493 566,144 505,346 428,811 373,832 323,745 289,577 12.66%
NOSH 270,544 265,795 263,201 263,074 263,262 263,207 263,251 0.45%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 19.20% 22.75% 26.09% 23.55% 27.85% 16.17% 12.14% -
ROE 10.39% 14.05% 16.30% 15.01% 15.15% 11.66% 7.44% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 174.44 183.90 187.02 165.27 142.58 145.59 112.75 7.53%
EPS 22.76 29.92 31.30 24.46 21.52 14.34 8.18 18.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.13 1.92 1.63 1.42 1.23 1.10 12.14%
Adjusted Per Share Value based on latest NOSH - 263,055
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 167.21 173.19 174.41 154.06 132.99 135.78 105.17 8.02%
EPS 21.82 28.18 29.19 22.80 20.07 13.37 7.63 19.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0993 2.006 1.7905 1.5194 1.3246 1.1471 1.026 12.66%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.00 2.05 1.50 1.12 0.78 0.45 0.69 -
P/RPS 1.15 1.11 0.80 0.68 0.55 0.31 0.61 11.13%
P/EPS 8.79 6.85 4.79 4.58 3.62 3.14 8.44 0.67%
EY 11.38 14.60 20.87 21.84 27.59 31.87 11.86 -0.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.96 0.78 0.69 0.55 0.37 0.63 6.31%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 29/11/12 24/11/11 03/11/10 26/11/09 27/11/08 27/11/07 -
Price 2.00 1.81 1.70 1.30 0.87 0.38 0.64 -
P/RPS 1.15 0.98 0.91 0.79 0.61 0.26 0.57 12.39%
P/EPS 8.79 6.05 5.43 5.31 4.04 2.65 7.82 1.96%
EY 11.38 16.53 18.41 18.82 24.73 37.74 12.78 -1.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.85 0.89 0.80 0.61 0.31 0.58 7.78%

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