[KFIMA] YoY Cumulative Quarter Result on 31-Mar-2024 [#4]

Stock

[KFIMA] KUMPULAN FIMA BHD

Announcement Date

29-May-2024

Admission Sponsor

Sponsor

Financial Year

31-Mar-2024

Quarter

31-Mar-2024 [#4]

Profit Trend

QoQ- 30.11%

YoY- 15.15%

Quarter Report

BM_Announcement_Q4 2024_final.pdf

Latest QR

Upcoming QR

KFIMA's Result

KFIMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Cumulative Result
Revenue	638,820	709,746	672,106	478,269	500,901	469,473	482,460	4.78%
YoY %	-9.99%	5.60%	40.53%	-4.52%	6.69%	-2.69%	-	-
Horiz. %	132.41%	147.11%	139.31%	99.13%	103.82%	97.31%	100.00%	-
PBT	122,548	119,292	185,313	91,845	51,831	114,885	80,484	7.25%
YoY %	2.73%	-35.63%	101.77%	77.20%	-54.88%	42.74%	-	-
Horiz. %	152.26%	148.22%	230.25%	114.12%	64.40%	142.74%	100.00%	-
Tax	-39,882	-42,153	-34,348	-30,133	-24,846	-29,677	-31,717	3.88%
YoY %	5.39%	-22.72%	-13.99%	-21.28%	16.28%	6.43%	-	-
Horiz. %	125.74%	132.90%	108.30%	95.01%	78.34%	93.57%	100.00%	-
NP	82,666	77,139	150,965	61,712	26,985	85,208	48,767	9.18%
YoY %	7.16%	-48.90%	144.63%	128.69%	-68.33%	74.72%	-	-
Horiz. %	169.51%	158.18%	309.56%	126.54%	55.33%	174.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,802	63,221	102,573	50,104	28,527	59,840	31,537	14.94%
YoY %	15.15%	-38.36%	104.72%	75.64%	-52.33%	89.75%	-	-
Horiz. %	230.85%	200.47%	325.25%	158.87%	90.46%	189.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.54%	35.34%	18.54%	32.81%	47.94%	25.83%	39.41%	-
YoY %	-7.92%	90.61%	-43.49%	-31.56%	85.60%	-34.46%	-	-
Horiz. %	82.57%	89.67%	47.04%	83.25%	121.64%	65.54%	100.00%	-
Total Cost	556,154	632,607	521,141	416,557	473,916	384,265	433,693	4.22%
YoY %	-12.09%	21.39%	25.11%	-12.10%	23.33%	-11.40%	-	-
Horiz. %	128.24%	145.87%	120.16%	96.05%	109.27%	88.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	933,531	896,519	874,779	814,744	797,957	802,645	753,471	3.63%
YoY %	4.13%	2.49%	7.37%	2.10%	-0.58%	6.53%	-	-
Horiz. %	123.90%	118.99%	116.10%	108.13%	105.90%	106.53%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	33,045	33,102	41,524	33,482	25,287	25,346	25,397	4.48%
YoY %	-0.17%	-20.28%	24.02%	32.41%	-0.23%	-0.20%	-	-
Horiz. %	130.11%	130.34%	163.50%	131.83%	99.57%	99.80%	100.00%	-
Div Payout %	45.39%	52.36%	40.48%	66.83%	88.64%	42.36%	80.53%	-
YoY %	-13.31%	29.35%	-39.43%	-24.61%	109.25%	-47.40%	-	-
Horiz. %	56.36%	65.02%	50.27%	82.99%	110.07%	52.60%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	933,531	896,519	874,779	814,744	797,957	802,645	753,471	3.63%
YoY %	4.13%	2.49%	7.37%	2.10%	-0.58%	6.53%	-	-
Horiz. %	123.90%	118.99%	116.10%	108.13%	105.90%	106.53%	100.00%	-
NOSH	282,231	282,231	282,231	282,231	282,231	282,231	282,231	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	12.94%	10.87%	22.46%	12.90%	5.39%	18.15%	10.11%	-
YoY %	19.04%	-51.60%	74.11%	139.33%	-70.30%	79.53%	-	-
Horiz. %	127.99%	107.52%	222.16%	127.60%	53.31%	179.53%	100.00%	-
ROE	7.80%	7.05%	11.73%	6.15%	3.58%	7.46%	4.19%	-
YoY %	10.64%	-39.90%	90.73%	71.79%	-52.01%	78.04%	-	-
Horiz. %	186.16%	168.26%	279.95%	146.78%	85.44%	178.04%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	231.98	257.29	242.79	171.41	178.27	166.70	170.96	5.21%
YoY %	-9.84%	5.97%	41.64%	-3.85%	6.94%	-2.49%	-	-
Horiz. %	135.69%	150.50%	142.02%	100.26%	104.28%	97.51%	100.00%	-
EPS	26.44	22.92	37.05	17.96	10.15	21.25	11.18	15.41%
YoY %	15.36%	-38.14%	106.29%	76.95%	-52.24%	90.07%	-	-
Horiz. %	236.49%	205.01%	331.40%	160.64%	90.79%	190.07%	100.00%	-
DPS	12.00	12.00	15.00	12.00	9.00	9.00	9.00	4.90%
YoY %	0.00%	-20.00%	25.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	133.33%	133.33%	166.67%	133.33%	100.00%	100.00%	100.00%	-
NAPS	3.39	3.25	3.16	2.92	2.84	2.85	2.67	4.05%
YoY %	4.31%	2.85%	8.22%	2.82%	-0.35%	6.74%	-	-
Horiz. %	126.97%	121.72%	118.35%	109.36%	106.37%	106.74%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 282,231
RPS	232.08	257.85	244.18	173.76	181.98	170.56	175.28	4.78%
YoY %	-9.99%	5.60%	40.53%	-4.52%	6.70%	-2.69%	-	-
Horiz. %	132.41%	147.11%	139.31%	99.13%	103.82%	97.31%	100.00%	-
EPS	26.45	22.97	37.26	18.20	10.36	21.74	11.46	14.94%
YoY %	15.15%	-38.35%	104.73%	75.68%	-52.35%	89.70%	-	-
Horiz. %	230.80%	200.44%	325.13%	158.81%	90.40%	189.70%	100.00%	-
DPS	12.01	12.03	15.09	12.16	9.19	9.21	9.23	4.48%
YoY %	-0.17%	-20.28%	24.10%	32.32%	-0.22%	-0.22%	-	-
Horiz. %	130.12%	130.34%	163.49%	131.74%	99.57%	99.78%	100.00%	-
NAPS	3.3915	3.2571	3.1781	2.96	2.899	2.916	2.7374	3.63%
YoY %	4.13%	2.49%	7.37%	2.10%	-0.58%	6.52%	-	-
Horiz. %	123.89%	118.99%	116.10%	108.13%	105.90%	106.52%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	2.02	2.11	2.28	1.92	1.18	1.66	1.49	-
P/RPS	0.87	0.82	0.94	1.12	0.66	1.00	0.87	0.00%
YoY %	6.10%	-12.77%	-16.07%	69.70%	-34.00%	14.94%	-	-
Horiz. %	100.00%	94.25%	108.05%	128.74%	75.86%	114.94%	100.00%	-
P/EPS	7.64	9.21	6.15	10.69	11.62	7.81	13.33	-8.85%
YoY %	-17.05%	49.76%	-42.47%	-8.00%	48.78%	-41.41%	-	-
Horiz. %	57.31%	69.09%	46.14%	80.20%	87.17%	58.59%	100.00%	-
EY	13.09	10.86	16.25	9.35	8.60	12.80	7.50	9.71%
YoY %	20.53%	-33.17%	73.80%	8.72%	-32.81%	70.67%	-	-
Horiz. %	174.53%	144.80%	216.67%	124.67%	114.67%	170.67%	100.00%	-
DY	5.94	5.69	6.58	6.25	7.63	5.42	6.04	-0.27%
YoY %	4.39%	-13.53%	5.28%	-18.09%	40.77%	-10.26%	-	-
Horiz. %	98.34%	94.21%	108.94%	103.48%	126.32%	89.74%	100.00%	-
P/NAPS	0.60	0.65	0.72	0.66	0.42	0.58	0.56	1.15%
YoY %	-7.69%	-9.72%	9.09%	57.14%	-27.59%	3.57%	-	-
Horiz. %	107.14%	116.07%	128.57%	117.86%	75.00%	103.57%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	29/05/24	19/05/23	30/05/22	30/06/21	23/06/20	30/05/19	30/05/18	-
Price	2.26	2.11	2.39	1.95	1.46	1.66	1.48	-
P/RPS	0.97	0.82	0.98	1.14	0.82	1.00	0.87	1.82%
YoY %	18.29%	-16.33%	-14.04%	39.02%	-18.00%	14.94%	-	-
Horiz. %	111.49%	94.25%	112.64%	131.03%	94.25%	114.94%	100.00%	-
P/EPS	8.55	9.21	6.45	10.86	14.38	7.81	13.24	-7.02%
YoY %	-7.17%	42.79%	-40.61%	-24.48%	84.12%	-41.01%	-	-
Horiz. %	64.58%	69.56%	48.72%	82.02%	108.61%	58.99%	100.00%	-
EY	11.70	10.86	15.50	9.21	6.95	12.80	7.55	7.56%
YoY %	7.73%	-29.94%	68.30%	32.52%	-45.70%	69.54%	-	-
Horiz. %	154.97%	143.84%	205.30%	121.99%	92.05%	169.54%	100.00%	-
DY	5.31	5.69	6.28	6.15	6.16	5.42	6.08	-2.22%
YoY %	-6.68%	-9.39%	2.11%	-0.16%	13.65%	-10.86%	-	-
Horiz. %	87.34%	93.59%	103.29%	101.15%	101.32%	89.14%	100.00%	-
P/NAPS	0.67	0.65	0.76	0.67	0.51	0.58	0.55	3.34%
YoY %	3.08%	-14.47%	13.43%	31.37%	-12.07%	5.45%	-	-
Horiz. %	121.82%	118.18%	138.18%	121.82%	92.73%	105.45%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos