[KFIMA] YoY Quarter Result on 30-Sep-2003 [#2]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 839.61%
YoY- 4173.52%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 75,748 77,334 69,743 66,143 50,007 45,536 68,292 1.74%
PBT 14,420 12,919 11,453 108,626 4,921 -13,576 6,565 14.00%
Tax -4,272 -2,923 -6,381 -5,805 -2,515 -3,834 -4,507 -0.88%
NP 10,148 9,996 5,072 102,821 2,406 -17,410 2,058 30.44%
-
NP to SH 6,585 7,085 5,072 102,821 2,406 -17,410 2,058 21.37%
-
Tax Rate 29.63% 22.63% 55.71% 5.34% 51.11% - 68.65% -
Total Cost 65,600 67,338 64,671 -36,678 47,601 62,946 66,234 -0.16%
-
Net Worth 276,569 239,678 155,050 140,743 -1,295,538 32,005 75,697 24.09%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 276,569 239,678 155,050 140,743 -1,295,538 32,005 75,697 24.09%
NOSH 263,400 263,382 262,797 263,171 264,395 262,990 263,846 -0.02%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 13.40% 12.93% 7.27% 155.45% 4.81% -38.23% 3.01% -
ROE 2.38% 2.96% 3.27% 73.06% 0.00% -54.40% 2.72% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 28.76 29.36 26.54 25.13 18.91 17.31 25.88 1.77%
EPS 2.50 2.69 1.93 39.07 0.91 -6.62 0.78 21.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.91 0.59 0.5348 -4.90 0.1217 0.2869 24.12%
Adjusted Per Share Value based on latest NOSH - 263,171
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 26.84 27.40 24.71 23.44 17.72 16.13 24.20 1.73%
EPS 2.33 2.51 1.80 36.43 0.85 -6.17 0.73 21.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9799 0.8492 0.5494 0.4987 -4.5903 0.1134 0.2682 24.09%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.64 0.49 0.40 0.47 0.37 0.38 0.72 -
P/RPS 2.23 1.67 1.51 1.87 1.96 2.19 2.78 -3.60%
P/EPS 25.60 18.22 20.73 1.20 40.66 -5.74 92.31 -19.23%
EY 3.91 5.49 4.83 83.13 2.46 -17.42 1.08 23.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.68 0.88 0.00 3.12 2.51 -20.99%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 25/11/05 28/12/04 19/11/03 27/11/02 23/11/01 17/11/00 -
Price 0.68 0.46 0.46 0.47 0.59 0.50 0.70 -
P/RPS 2.36 1.57 1.73 1.87 3.12 2.89 2.70 -2.21%
P/EPS 27.20 17.10 23.83 1.20 64.84 -7.55 89.74 -18.03%
EY 3.68 5.85 4.20 83.13 1.54 -13.24 1.11 22.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.51 0.78 0.88 0.00 4.11 2.44 -19.77%

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