[KFIMA] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 9.29%
YoY- 58.21%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 485,234 484,684 438,060 390,614 388,808 304,876 298,216 8.44%
PBT 142,804 151,985 148,756 119,060 81,889 55,360 53,158 17.88%
Tax -31,226 -38,392 -38,378 -25,496 -22,105 -13,562 -16,249 11.49%
NP 111,577 113,593 110,377 93,564 59,784 41,797 36,909 20.22%
-
NP to SH 83,316 74,588 69,656 61,914 39,134 29,064 24,893 22.28%
-
Tax Rate 21.87% 25.26% 25.80% 21.41% 26.99% 24.50% 30.57% -
Total Cost 373,657 371,090 327,682 297,050 329,024 263,078 261,306 6.13%
-
Net Worth 591,561 523,624 439,517 389,378 318,517 297,484 279,128 13.32%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 591,561 523,624 439,517 389,378 318,517 297,484 279,128 13.32%
NOSH 266,469 263,127 263,183 263,093 263,237 263,260 263,328 0.19%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 22.99% 23.44% 25.20% 23.95% 15.38% 13.71% 12.38% -
ROE 14.08% 14.24% 15.85% 15.90% 12.29% 9.77% 8.92% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 182.10 184.20 166.45 148.47 147.70 115.81 113.25 8.22%
EPS 31.27 28.35 26.47 23.53 14.87 11.04 9.45 22.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 1.99 1.67 1.48 1.21 1.13 1.06 13.09%
Adjusted Per Share Value based on latest NOSH - 263,212
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 171.93 171.73 155.21 138.40 137.76 108.02 105.66 8.44%
EPS 29.52 26.43 24.68 21.94 13.87 10.30 8.82 22.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.096 1.8553 1.5573 1.3796 1.1286 1.054 0.989 13.32%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.85 1.85 1.63 0.81 0.36 0.62 0.62 -
P/RPS 1.02 1.00 0.98 0.55 0.24 0.54 0.55 10.83%
P/EPS 5.92 6.53 6.16 3.44 2.42 5.62 6.56 -1.69%
EY 16.90 15.32 16.24 29.05 41.30 17.81 15.25 1.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.93 0.98 0.55 0.30 0.55 0.58 6.14%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 28/02/11 25/02/10 26/02/09 26/02/08 26/02/07 -
Price 1.81 1.97 1.63 0.86 0.37 0.53 0.72 -
P/RPS 0.99 1.07 0.98 0.58 0.25 0.46 0.64 7.53%
P/EPS 5.79 6.95 6.16 3.65 2.49 4.80 7.62 -4.47%
EY 17.27 14.39 16.24 27.36 40.18 20.83 13.13 4.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.99 0.98 0.58 0.31 0.47 0.68 3.16%

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