[KFIMA] YoY Quarter Result on 30-Sep-2013 [#2]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 11.39%
YoY- -14.48%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 154,603 131,101 129,131 123,159 127,807 118,343 106,645 6.37%
PBT 31,602 26,637 29,968 32,933 36,111 36,981 30,336 0.68%
Tax -8,811 -7,167 -7,383 -8,787 -9,387 -11,079 -8,198 1.20%
NP 22,791 19,470 22,585 24,146 26,724 25,902 22,138 0.48%
-
NP to SH 14,649 12,885 15,840 16,279 19,035 16,938 14,810 -0.18%
-
Tax Rate 27.88% 26.91% 24.64% 26.68% 25.99% 29.96% 27.02% -
Total Cost 131,812 111,631 106,546 99,013 101,083 92,441 84,507 7.68%
-
Net Worth 754,645 735,105 649,494 592,209 566,264 504,983 428,779 9.87%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 754,645 735,105 649,494 592,209 566,264 504,983 428,779 9.87%
NOSH 277,443 275,320 274,048 270,415 265,851 263,012 263,055 0.89%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 14.74% 14.85% 17.49% 19.61% 20.91% 21.89% 20.76% -
ROE 1.94% 1.75% 2.44% 2.75% 3.36% 3.35% 3.45% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 55.72 47.62 47.12 45.54 48.07 45.00 40.54 5.43%
EPS 5.28 4.68 5.78 6.02 7.16 6.44 5.63 -1.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.72 2.67 2.37 2.19 2.13 1.92 1.63 8.90%
Adjusted Per Share Value based on latest NOSH - 270,415
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 54.78 46.45 45.75 43.64 45.28 41.93 37.79 6.37%
EPS 5.19 4.57 5.61 5.77 6.74 6.00 5.25 -0.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6739 2.6046 2.3013 2.0983 2.0064 1.7893 1.5192 9.87%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.84 1.81 2.27 2.00 2.05 1.50 1.12 -
P/RPS 3.30 3.80 4.82 4.39 4.26 3.33 2.76 3.02%
P/EPS 34.85 38.68 39.27 33.22 28.63 23.29 19.89 9.78%
EY 2.87 2.59 2.55 3.01 3.49 4.29 5.03 -8.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.68 0.96 0.91 0.96 0.78 0.69 -0.24%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 26/11/15 21/11/14 28/11/13 29/11/12 24/11/11 03/11/10 -
Price 1.76 1.84 1.99 2.00 1.81 1.70 1.30 -
P/RPS 3.16 3.86 4.22 4.39 3.76 3.78 3.21 -0.26%
P/EPS 33.33 39.32 34.43 33.22 25.28 26.40 23.09 6.30%
EY 3.00 2.54 2.90 3.01 3.96 3.79 4.33 -5.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.84 0.91 0.85 0.89 0.80 -3.39%

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