[KFIMA] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 53.49%
YoY- 50.1%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 244,394 246,113 217,396 187,675 191,601 148,411 143,157 9.31%
PBT 73,173 86,429 69,372 52,690 42,663 25,261 25,253 19.38%
Tax -17,562 -22,222 -18,171 -425 -11,674 -7,238 -7,546 15.10%
NP 55,611 64,207 51,201 52,265 30,989 18,023 17,707 20.99%
-
NP to SH 39,763 41,191 32,174 28,326 18,872 10,767 11,556 22.84%
-
Tax Rate 24.00% 25.71% 26.19% 0.81% 27.36% 28.65% 29.88% -
Total Cost 188,783 181,906 166,195 135,410 160,612 130,388 125,450 7.04%
-
Net Worth 566,144 505,346 428,811 373,832 323,745 289,577 276,396 12.68%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 566,144 505,346 428,811 373,832 323,745 289,577 276,396 12.68%
NOSH 265,795 263,201 263,074 263,262 263,207 263,251 263,234 0.16%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 22.75% 26.09% 23.55% 27.85% 16.17% 12.14% 12.37% -
ROE 7.02% 8.15% 7.50% 7.58% 5.83% 3.72% 4.18% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 91.95 93.51 82.64 71.29 72.79 56.38 54.38 9.14%
EPS 14.96 15.65 12.23 10.76 7.17 4.09 4.39 22.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 1.92 1.63 1.42 1.23 1.10 1.05 12.49%
Adjusted Per Share Value based on latest NOSH - 263,280
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 88.79 89.41 78.98 68.18 69.61 53.92 52.01 9.31%
EPS 14.45 14.96 11.69 10.29 6.86 3.91 4.20 22.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0568 1.8359 1.5579 1.3581 1.1762 1.052 1.0041 12.68%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.05 1.50 1.12 0.78 0.45 0.69 0.64 -
P/RPS 2.23 1.60 1.36 1.09 0.62 1.22 1.18 11.18%
P/EPS 13.70 9.58 9.16 7.25 6.28 16.87 14.58 -1.03%
EY 7.30 10.43 10.92 13.79 15.93 5.93 6.86 1.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.78 0.69 0.55 0.37 0.63 0.61 7.84%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 24/11/11 03/11/10 26/11/09 27/11/08 27/11/07 29/11/06 -
Price 1.81 1.70 1.30 0.87 0.38 0.64 0.68 -
P/RPS 1.97 1.82 1.57 1.22 0.52 1.14 1.25 7.86%
P/EPS 12.10 10.86 10.63 8.09 5.30 15.65 15.49 -4.02%
EY 8.27 9.21 9.41 12.37 18.87 6.39 6.46 4.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.89 0.80 0.61 0.31 0.58 0.65 4.56%

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