[KFIMA] YoY Cumulative 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- 110.67%
YoY- -22.57%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 279,422 272,440 258,506 235,965 244,394 246,113 217,396 4.26%
PBT 57,771 52,391 62,017 63,075 73,173 86,429 69,372 -3.00%
Tax -17,454 -14,499 -14,628 -17,774 -17,562 -22,222 -18,171 -0.66%
NP 40,317 37,892 47,389 45,301 55,611 64,207 51,201 -3.90%
-
NP to SH 26,576 24,178 33,133 30,788 39,763 41,191 32,174 -3.13%
-
Tax Rate 30.21% 27.67% 23.59% 28.18% 24.00% 25.71% 26.19% -
Total Cost 239,105 234,548 211,117 190,664 188,783 181,906 166,195 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 3.52% 3.29% 5.10% 5.20% 7.02% 8.15% 7.50% -
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 100.62 98.93 94.25 87.22 91.95 93.51 82.64 3.33%
EPS 9.57 8.78 12.08 11.38 14.96 15.65 12.23 -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 101.51 98.98 93.92 85.73 88.79 89.41 78.98 4.26%
EPS 9.66 8.78 12.04 11.19 14.45 14.96 11.69 -3.12%
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 1.83 1.83 2.41 2.29 2.23 1.60 1.36 5.06%
P/EPS 19.23 20.62 18.79 17.57 13.70 9.58 9.16 13.14%
EY 5.20 4.85 5.32 5.69 7.30 10.43 10.92 -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 1.75 1.86 2.11 2.29 1.97 1.82 1.57 1.82%
P/EPS 18.39 20.96 16.47 17.57 12.10 10.86 10.63 9.55%
EY 5.44 4.77 6.07 5.69 8.27 9.21 9.41 -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