[KFIMA] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 63.93%
YoY- 58.21%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 363,926 363,513 328,545 292,961 291,606 228,657 223,662 8.44%
PBT 107,103 113,989 111,567 89,295 61,417 41,520 39,869 17.88%
Tax -23,420 -28,794 -28,784 -19,122 -16,579 -10,172 -12,187 11.49%
NP 83,683 85,195 82,783 70,173 44,838 31,348 27,682 20.22%
-
NP to SH 62,487 55,941 52,242 46,436 29,351 21,798 18,670 22.28%
-
Tax Rate 21.87% 25.26% 25.80% 21.41% 26.99% 24.50% 30.57% -
Total Cost 280,243 278,318 245,762 222,788 246,768 197,309 195,980 6.13%
-
Net Worth 591,561 523,624 439,517 389,378 318,517 297,484 279,128 13.32%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 591,561 523,624 439,517 389,378 318,517 297,484 279,128 13.32%
NOSH 266,469 263,127 263,183 263,093 263,237 263,260 263,328 0.19%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 22.99% 23.44% 25.20% 23.95% 15.38% 13.71% 12.38% -
ROE 10.56% 10.68% 11.89% 11.93% 9.21% 7.33% 6.69% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 136.57 138.15 124.83 111.35 110.78 86.86 84.94 8.22%
EPS 23.45 21.26 19.85 17.65 11.15 8.28 7.09 22.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 1.99 1.67 1.48 1.21 1.13 1.06 13.09%
Adjusted Per Share Value based on latest NOSH - 263,212
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 132.21 132.06 119.36 106.43 105.94 83.07 81.26 8.44%
EPS 22.70 20.32 18.98 16.87 10.66 7.92 6.78 22.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1491 1.9023 1.5968 1.4146 1.1572 1.0808 1.0141 13.32%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.85 1.85 1.63 0.81 0.36 0.62 0.62 -
P/RPS 1.35 1.34 1.31 0.73 0.32 0.71 0.73 10.77%
P/EPS 7.89 8.70 8.21 4.59 3.23 7.49 8.74 -1.68%
EY 12.68 11.49 12.18 21.79 30.97 13.35 11.44 1.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.93 0.98 0.55 0.30 0.55 0.58 6.14%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 28/02/11 25/02/10 26/02/09 26/02/08 26/02/07 -
Price 1.81 1.97 1.63 0.86 0.37 0.53 0.72 -
P/RPS 1.33 1.43 1.31 0.77 0.33 0.61 0.85 7.73%
P/EPS 7.72 9.27 8.21 4.87 3.32 6.40 10.16 -4.47%
EY 12.96 10.79 12.18 20.52 30.14 15.62 9.85 4.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.99 0.98 0.58 0.31 0.47 0.68 3.16%

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