[KFIMA] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -4.08%
YoY- -3.47%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 544,880 517,012 471,930 488,788 492,226 434,792 375,350 6.40%
PBT 104,782 124,034 126,150 146,346 172,858 138,744 105,380 -0.09%
Tax -28,998 -29,256 -35,548 -35,124 -44,444 -36,342 -850 80.04%
NP 75,784 94,778 90,602 111,222 128,414 102,402 104,530 -5.21%
-
NP to SH 48,356 66,266 61,576 79,526 82,382 64,348 56,652 -2.60%
-
Tax Rate 27.67% 23.59% 28.18% 24.00% 25.71% 26.19% 0.81% -
Total Cost 469,096 422,234 381,328 377,566 363,812 332,390 270,820 9.58%
-
Net Worth 735,253 650,043 592,493 566,144 505,346 428,811 373,832 11.92%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 735,253 650,043 592,493 566,144 505,346 428,811 373,832 11.92%
NOSH 275,375 274,279 270,544 265,795 263,201 263,074 263,262 0.75%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.91% 18.33% 19.20% 22.75% 26.09% 23.55% 27.85% -
ROE 6.58% 10.19% 10.39% 14.05% 16.30% 15.01% 15.15% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 197.87 188.50 174.44 183.90 187.02 165.27 142.58 5.61%
EPS 17.56 24.16 22.76 29.92 31.30 24.46 21.52 -3.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.37 2.19 2.13 1.92 1.63 1.42 11.09%
Adjusted Per Share Value based on latest NOSH - 265,851
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 193.06 183.19 167.21 173.19 174.41 154.06 132.99 6.40%
EPS 17.13 23.48 21.82 28.18 29.19 22.80 20.07 -2.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6051 2.3032 2.0993 2.006 1.7905 1.5194 1.3246 11.92%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.81 2.27 2.00 2.05 1.50 1.12 0.78 -
P/RPS 0.91 1.20 1.15 1.11 0.80 0.68 0.55 8.75%
P/EPS 10.31 9.40 8.79 6.85 4.79 4.58 3.62 19.04%
EY 9.70 10.64 11.38 14.60 20.87 21.84 27.59 -15.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.96 0.91 0.96 0.78 0.69 0.55 3.59%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 21/11/14 28/11/13 29/11/12 24/11/11 03/11/10 26/11/09 -
Price 1.84 1.99 2.00 1.81 1.70 1.30 0.87 -
P/RPS 0.93 1.06 1.15 0.98 0.91 0.79 0.61 7.27%
P/EPS 10.48 8.24 8.79 6.05 5.43 5.31 4.04 17.21%
EY 9.54 12.14 11.38 16.53 18.41 18.82 24.73 -14.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.84 0.91 0.85 0.89 0.80 0.61 2.07%

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