[KFIMA] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 5.34%
YoY- -22.57%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 558,844 544,880 517,012 471,930 488,788 492,226 434,792 4.26%
PBT 115,542 104,782 124,034 126,150 146,346 172,858 138,744 -3.00%
Tax -34,908 -28,998 -29,256 -35,548 -35,124 -44,444 -36,342 -0.66%
NP 80,634 75,784 94,778 90,602 111,222 128,414 102,402 -3.90%
-
NP to SH 53,152 48,356 66,266 61,576 79,526 82,382 64,348 -3.13%
-
Tax Rate 30.21% 27.67% 23.59% 28.18% 24.00% 25.71% 26.19% -
Total Cost 478,210 469,096 422,234 381,328 377,566 363,812 332,390 6.24%
-
Net Worth 755,347 735,253 650,043 592,493 566,144 505,346 428,811 9.88%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 755,347 735,253 650,043 592,493 566,144 505,346 428,811 9.88%
NOSH 277,701 275,375 274,279 270,544 265,795 263,201 263,074 0.90%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 14.43% 13.91% 18.33% 19.20% 22.75% 26.09% 23.55% -
ROE 7.04% 6.58% 10.19% 10.39% 14.05% 16.30% 15.01% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 201.24 197.87 188.50 174.44 183.90 187.02 165.27 3.33%
EPS 19.14 17.56 24.16 22.76 29.92 31.30 24.46 -4.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.72 2.67 2.37 2.19 2.13 1.92 1.63 8.90%
Adjusted Per Share Value based on latest NOSH - 270,415
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 203.03 197.96 187.83 171.45 177.58 178.83 157.96 4.26%
EPS 19.31 17.57 24.07 22.37 28.89 29.93 23.38 -3.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7442 2.6712 2.3616 2.1525 2.0568 1.8359 1.5579 9.88%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.84 1.81 2.27 2.00 2.05 1.50 1.12 -
P/RPS 0.91 0.91 1.20 1.15 1.11 0.80 0.68 4.97%
P/EPS 9.61 10.31 9.40 8.79 6.85 4.79 4.58 13.13%
EY 10.40 9.70 10.64 11.38 14.60 20.87 21.84 -11.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.68 0.96 0.91 0.96 0.78 0.69 -0.24%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 26/11/15 21/11/14 28/11/13 29/11/12 24/11/11 03/11/10 -
Price 1.76 1.84 1.99 2.00 1.81 1.70 1.30 -
P/RPS 0.87 0.93 1.06 1.15 0.98 0.91 0.79 1.61%
P/EPS 9.20 10.48 8.24 8.79 6.05 5.43 5.31 9.58%
EY 10.88 9.54 12.14 11.38 16.53 18.41 18.82 -8.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.84 0.91 0.85 0.89 0.80 -3.39%

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