[KFIMA] YoY Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 35.96%
YoY- 20.9%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 504,586 486,524 470,753 431,884 410,447 369,070 308,712 8.52%
PBT 129,362 142,016 153,812 140,930 115,726 81,193 56,862 14.67%
Tax -39,331 -37,766 -37,269 -33,428 -29,293 -10,566 -13,588 19.36%
NP 90,031 104,250 116,543 107,502 86,433 70,627 43,274 12.98%
-
NP to SH 60,302 77,311 80,864 71,027 58,749 46,160 30,287 12.15%
-
Tax Rate 30.40% 26.59% 24.23% 23.72% 25.31% 13.01% 23.90% -
Total Cost 414,555 382,274 354,210 324,382 324,014 298,443 265,438 7.70%
-
Net Worth 634,078 604,786 545,239 439,477 400,082 334,261 300,078 13.27%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 21,770 21,408 21,072 18,421 13,160 7,895 6,580 22.05%
Div Payout % 36.10% 27.69% 26.06% 25.94% 22.40% 17.11% 21.73% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 634,078 604,786 545,239 439,477 400,082 334,261 300,078 13.27%
NOSH 272,136 267,604 263,400 263,160 263,212 263,197 263,226 0.55%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 17.84% 21.43% 24.76% 24.89% 21.06% 19.14% 14.02% -
ROE 9.51% 12.78% 14.83% 16.16% 14.68% 13.81% 10.09% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 185.42 181.81 178.72 164.11 155.94 140.23 117.28 7.92%
EPS 22.16 28.89 30.70 26.99 22.32 17.54 11.51 11.53%
DPS 8.00 8.00 8.00 7.00 5.00 3.00 2.50 21.38%
NAPS 2.33 2.26 2.07 1.67 1.52 1.27 1.14 12.64%
Adjusted Per Share Value based on latest NOSH - 263,095
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 178.78 172.38 166.80 153.02 145.43 130.77 109.38 8.52%
EPS 21.37 27.39 28.65 25.17 20.82 16.36 10.73 12.16%
DPS 7.71 7.59 7.47 6.53 4.66 2.80 2.33 22.06%
NAPS 2.2467 2.1429 1.9319 1.5572 1.4176 1.1844 1.0632 13.27%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.33 1.88 1.87 1.64 1.05 0.39 0.46 -
P/RPS 1.26 1.03 1.05 1.00 0.67 0.28 0.39 21.57%
P/EPS 10.52 6.51 6.09 6.08 4.70 2.22 4.00 17.47%
EY 9.51 15.37 16.42 16.46 21.26 44.97 25.01 -14.87%
DY 3.43 4.26 4.28 4.27 4.76 7.69 5.43 -7.36%
P/NAPS 1.00 0.83 0.90 0.98 0.69 0.31 0.40 16.49%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 30/05/13 17/05/12 26/05/11 26/05/10 29/05/09 30/05/08 -
Price 2.29 2.19 1.79 1.71 0.89 0.58 0.47 -
P/RPS 1.24 1.20 1.00 1.04 0.57 0.41 0.40 20.74%
P/EPS 10.33 7.58 5.83 6.34 3.99 3.31 4.08 16.73%
EY 9.68 13.19 17.15 15.78 25.08 30.24 24.48 -14.32%
DY 3.49 3.65 4.47 4.09 5.62 5.17 5.32 -6.78%
P/NAPS 0.98 0.97 0.86 1.02 0.59 0.46 0.41 15.62%

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