[KFIMA] YoY Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 68.95%
YoY- 28.03%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 258,506 235,965 244,394 246,113 217,396 187,675 191,601 5.11%
PBT 62,017 63,075 73,173 86,429 69,372 52,690 42,663 6.43%
Tax -14,628 -17,774 -17,562 -22,222 -18,171 -425 -11,674 3.82%
NP 47,389 45,301 55,611 64,207 51,201 52,265 30,989 7.33%
-
NP to SH 33,133 30,788 39,763 41,191 32,174 28,326 18,872 9.83%
-
Tax Rate 23.59% 28.18% 24.00% 25.71% 26.19% 0.81% 27.36% -
Total Cost 211,117 190,664 188,783 181,906 166,195 135,410 160,612 4.66%
-
Net Worth 650,043 592,493 566,144 505,346 428,811 373,832 323,745 12.31%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 650,043 592,493 566,144 505,346 428,811 373,832 323,745 12.31%
NOSH 274,279 270,544 265,795 263,201 263,074 263,262 263,207 0.68%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 18.33% 19.20% 22.75% 26.09% 23.55% 27.85% 16.17% -
ROE 5.10% 5.20% 7.02% 8.15% 7.50% 7.58% 5.83% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 94.25 87.22 91.95 93.51 82.64 71.29 72.79 4.39%
EPS 12.08 11.38 14.96 15.65 12.23 10.76 7.17 9.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.19 2.13 1.92 1.63 1.42 1.23 11.54%
Adjusted Per Share Value based on latest NOSH - 263,012
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 91.59 83.61 86.59 87.20 77.03 66.50 67.89 5.11%
EPS 11.74 10.91 14.09 14.59 11.40 10.04 6.69 9.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3032 2.0993 2.006 1.7905 1.5194 1.3246 1.1471 12.31%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.27 2.00 2.05 1.50 1.12 0.78 0.45 -
P/RPS 2.41 2.29 2.23 1.60 1.36 1.09 0.62 25.37%
P/EPS 18.79 17.57 13.70 9.58 9.16 7.25 6.28 20.03%
EY 5.32 5.69 7.30 10.43 10.92 13.79 15.93 -16.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.91 0.96 0.78 0.69 0.55 0.37 17.21%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 28/11/13 29/11/12 24/11/11 03/11/10 26/11/09 27/11/08 -
Price 1.99 2.00 1.81 1.70 1.30 0.87 0.38 -
P/RPS 2.11 2.29 1.97 1.82 1.57 1.22 0.52 26.27%
P/EPS 16.47 17.57 12.10 10.86 10.63 8.09 5.30 20.79%
EY 6.07 5.69 8.27 9.21 9.41 12.37 18.87 -17.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.91 0.85 0.89 0.80 0.61 0.31 18.06%

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