[KFIMA] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -31.61%
YoY- 191.27%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 298,216 311,401 252,526 229,540 214,106 190,286 244,021 3.39%
PBT 53,158 54,196 111,869 173,028 66,129 -8,104 8,908 34.66%
Tax -16,249 -14,026 -22,876 -17,432 -12,709 8,104 -8,908 10.53%
NP 36,909 40,169 88,993 155,596 53,420 0 0 -
-
NP to SH 24,893 27,406 88,993 155,596 53,420 -21,865 -904 -
-
Tax Rate 30.57% 25.88% 20.45% 10.07% 19.22% - 100.00% -
Total Cost 261,306 271,232 163,533 73,944 160,686 190,286 244,021 1.14%
-
Net Worth 279,128 315,825 210,552 148,226 25,718 33,403 68,504 26.36%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 279,128 315,825 210,552 148,226 25,718 33,403 68,504 26.36%
NOSH 263,328 263,188 263,190 263,186 263,239 263,226 260,769 0.16%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 12.38% 12.90% 35.24% 67.79% 24.95% 0.00% 0.00% -
ROE 8.92% 8.68% 42.27% 104.97% 207.71% -65.46% -1.32% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 113.25 118.32 95.95 87.22 81.34 72.29 93.58 3.22%
EPS 9.45 10.41 33.81 59.12 20.29 -8.31 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.20 0.80 0.5632 0.0977 0.1269 0.2627 26.16%
Adjusted Per Share Value based on latest NOSH - 264,234
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 105.66 110.34 89.47 81.33 75.86 67.42 86.46 3.39%
EPS 8.82 9.71 31.53 55.13 18.93 -7.75 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.989 1.119 0.746 0.5252 0.0911 0.1184 0.2427 26.36%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.62 0.46 0.47 0.46 0.52 0.43 0.51 -
P/RPS 0.55 0.39 0.49 0.53 0.64 0.59 0.55 0.00%
P/EPS 6.56 4.42 1.39 0.78 2.56 -5.18 -147.12 -
EY 15.25 22.64 71.94 128.52 39.03 -19.32 -0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.38 0.59 0.82 5.32 3.39 1.94 -18.22%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 24/02/06 25/02/05 27/02/04 25/02/03 27/02/02 28/02/01 -
Price 0.72 0.50 0.50 0.47 0.40 0.47 0.46 -
P/RPS 0.64 0.42 0.52 0.54 0.49 0.65 0.49 4.54%
P/EPS 7.62 4.80 1.48 0.79 1.97 -5.66 -132.69 -
EY 13.13 20.83 67.63 125.79 50.73 -17.67 -0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.42 0.63 0.83 4.09 3.70 1.75 -14.57%

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