[KFIMA] YoY Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 55.53%
YoY- 34.65%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 363,513 328,545 292,961 291,606 228,657 223,662 233,551 7.64%
PBT 113,989 111,567 89,295 61,417 41,520 39,869 40,647 18.74%
Tax -28,794 -28,784 -19,122 -16,579 -10,172 -12,187 -10,520 18.26%
NP 85,195 82,783 70,173 44,838 31,348 27,682 30,127 18.90%
-
NP to SH 55,941 52,242 46,436 29,351 21,798 18,670 20,555 18.15%
-
Tax Rate 25.26% 25.80% 21.41% 26.99% 24.50% 30.57% 25.88% -
Total Cost 278,318 245,762 222,788 246,768 197,309 195,980 203,424 5.36%
-
Net Worth 523,624 439,517 389,378 318,517 297,484 279,128 315,825 8.78%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 523,624 439,517 389,378 318,517 297,484 279,128 315,825 8.78%
NOSH 263,127 263,183 263,093 263,237 263,260 263,328 263,188 -0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 23.44% 25.20% 23.95% 15.38% 13.71% 12.38% 12.90% -
ROE 10.68% 11.89% 11.93% 9.21% 7.33% 6.69% 6.51% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 138.15 124.83 111.35 110.78 86.86 84.94 88.74 7.65%
EPS 21.26 19.85 17.65 11.15 8.28 7.09 7.81 18.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.67 1.48 1.21 1.13 1.06 1.20 8.79%
Adjusted Per Share Value based on latest NOSH - 263,268
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 132.06 119.36 106.43 105.94 83.07 81.26 84.85 7.64%
EPS 20.32 18.98 16.87 10.66 7.92 6.78 7.47 18.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9023 1.5968 1.4146 1.1572 1.0808 1.0141 1.1474 8.78%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.85 1.63 0.81 0.36 0.62 0.62 0.46 -
P/RPS 1.34 1.31 0.73 0.32 0.71 0.73 0.52 17.08%
P/EPS 8.70 8.21 4.59 3.23 7.49 8.74 5.89 6.71%
EY 11.49 12.18 21.79 30.97 13.35 11.44 16.98 -6.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.98 0.55 0.30 0.55 0.58 0.38 16.07%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 28/02/11 25/02/10 26/02/09 26/02/08 26/02/07 24/02/06 -
Price 1.97 1.63 0.86 0.37 0.53 0.72 0.50 -
P/RPS 1.43 1.31 0.77 0.33 0.61 0.85 0.56 16.90%
P/EPS 9.27 8.21 4.87 3.32 6.40 10.16 6.40 6.36%
EY 10.79 12.18 20.52 30.14 15.62 9.85 15.62 -5.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.98 0.58 0.31 0.47 0.68 0.42 15.35%

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