[KFIMA] YoY Cumulative 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- 2.58%
YoY- 191.27%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 223,662 233,551 189,395 172,155 160,580 142,715 183,016 3.39%
PBT 39,869 40,647 83,902 129,771 49,597 -6,078 6,681 34.66%
Tax -12,187 -10,520 -17,157 -13,074 -9,532 6,078 -6,681 10.53%
NP 27,682 30,127 66,745 116,697 40,065 0 0 -
-
NP to SH 18,670 20,555 66,745 116,697 40,065 -16,399 -678 -
-
Tax Rate 30.57% 25.88% 20.45% 10.07% 19.22% - 100.00% -
Total Cost 195,980 203,424 122,650 55,458 120,515 142,715 183,016 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 6.69% 6.51% 31.70% 78.73% 155.78% -49.09% -0.99% -
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 84.94 88.74 71.96 65.41 61.00 54.22 70.18 3.23%
EPS 7.09 7.81 25.36 44.34 15.22 -6.23 -0.26 -
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 79.25 82.75 67.11 61.00 56.90 50.57 64.85 3.39%
EPS 6.62 7.28 23.65 41.35 14.20 -5.81 -0.24 -
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 0.73 0.52 0.65 0.70 0.85 0.79 0.73 0.00%
P/EPS 8.74 5.89 1.85 1.04 3.42 -6.90 -196.15 -
EY 11.44 16.98 53.96 96.39 29.27 -14.49 -0.51 -
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 0.85 0.56 0.69 0.72 0.66 0.87 0.66 4.30%
P/EPS 10.16 6.40 1.97 1.06 2.63 -7.54 -176.92 -
EY 9.85 15.62 50.72 94.34 38.05 -13.26 -0.57 -
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