[KFIMA] YoY Quarter Result on 30-Sep-2005 [#2]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 47.85%
YoY- 39.69%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 99,386 73,884 75,748 77,334 69,743 66,143 50,007 12.11%
PBT 16,462 13,972 14,420 12,919 11,453 108,626 4,921 22.27%
Tax -4,534 -3,576 -4,272 -2,923 -6,381 -5,805 -2,515 10.31%
NP 11,928 10,396 10,148 9,996 5,072 102,821 2,406 30.54%
-
NP to SH 7,696 5,223 6,585 7,085 5,072 102,821 2,406 21.36%
-
Tax Rate 27.54% 25.59% 29.63% 22.63% 55.71% 5.34% 51.11% -
Total Cost 87,458 63,488 65,600 67,338 64,671 -36,678 47,601 10.65%
-
Net Worth 324,180 290,166 276,569 239,678 155,050 140,743 -1,295,538 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 324,180 290,166 276,569 239,678 155,050 140,743 -1,295,538 -
NOSH 263,561 263,787 263,400 263,382 262,797 263,171 264,395 -0.05%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 12.00% 14.07% 13.40% 12.93% 7.27% 155.45% 4.81% -
ROE 2.37% 1.80% 2.38% 2.96% 3.27% 73.06% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 37.71 28.01 28.76 29.36 26.54 25.13 18.91 12.17%
EPS 2.92 1.98 2.50 2.69 1.93 39.07 0.91 21.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.10 1.05 0.91 0.59 0.5348 -4.90 -
Adjusted Per Share Value based on latest NOSH - 263,382
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 35.21 26.18 26.84 27.40 24.71 23.44 17.72 12.11%
EPS 2.73 1.85 2.33 2.51 1.80 36.43 0.85 21.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1486 1.0281 0.9799 0.8492 0.5494 0.4987 -4.5903 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.45 0.69 0.64 0.49 0.40 0.47 0.37 -
P/RPS 1.19 2.46 2.23 1.67 1.51 1.87 1.96 -7.97%
P/EPS 15.41 34.85 25.60 18.22 20.73 1.20 40.66 -14.91%
EY 6.49 2.87 3.91 5.49 4.83 83.13 2.46 17.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.63 0.61 0.54 0.68 0.88 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 27/11/07 29/11/06 25/11/05 28/12/04 19/11/03 27/11/02 -
Price 0.38 0.64 0.68 0.46 0.46 0.47 0.59 -
P/RPS 1.01 2.28 2.36 1.57 1.73 1.87 3.12 -17.12%
P/EPS 13.01 32.32 27.20 17.10 23.83 1.20 64.84 -23.46%
EY 7.68 3.09 3.68 5.85 4.20 83.13 1.54 30.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.58 0.65 0.51 0.78 0.88 0.00 -

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
Post a Comment