[KFIMA] YoY Quarter Result on 31-Dec-2006 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 8.03%
YoY- -18.02%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 105,285 100,005 80,246 80,505 86,624 66,384 56,188 11.02%
PBT 36,605 18,757 16,259 14,616 18,241 63,123 6,605 32.99%
Tax -8,068 -4,906 -2,934 -4,641 -5,060 -6,557 -3,672 14.00%
NP 28,537 13,851 13,325 9,975 13,181 56,566 2,933 46.06%
-
NP to SH 18,109 9,504 11,031 7,114 8,678 56,566 2,933 35.40%
-
Tax Rate 22.04% 26.16% 18.05% 31.75% 27.74% 10.39% 55.59% -
Total Cost 76,748 86,154 66,921 70,530 73,443 9,818 53,255 6.27%
-
Net Worth 389,554 318,555 297,494 279,290 315,563 210,576 148,816 17.37%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 389,554 318,555 297,494 279,290 315,563 210,576 148,816 17.37%
NOSH 263,212 263,268 263,269 263,481 262,969 263,220 264,234 -0.06%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 27.10% 13.85% 16.61% 12.39% 15.22% 85.21% 5.22% -
ROE 4.65% 2.98% 3.71% 2.55% 2.75% 26.86% 1.97% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 40.00 37.99 30.48 30.55 32.94 25.22 21.26 11.09%
EPS 6.88 3.61 4.19 2.70 3.30 21.49 1.11 35.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.21 1.13 1.06 1.20 0.80 0.5632 17.45%
Adjusted Per Share Value based on latest NOSH - 263,481
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 37.30 35.43 28.43 28.52 30.69 23.52 19.91 11.01%
EPS 6.42 3.37 3.91 2.52 3.07 20.04 1.04 35.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3803 1.1287 1.0541 0.9896 1.1181 0.7461 0.5273 17.37%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.81 0.36 0.62 0.62 0.46 0.47 0.46 -
P/RPS 2.02 0.95 2.03 2.03 1.40 1.86 2.16 -1.10%
P/EPS 11.77 9.97 14.80 22.96 13.94 2.19 41.44 -18.90%
EY 8.49 10.03 6.76 4.35 7.17 45.72 2.41 23.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.30 0.55 0.58 0.38 0.59 0.82 -6.43%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 26/02/08 26/02/07 24/02/06 25/02/05 27/02/04 -
Price 0.86 0.37 0.53 0.72 0.50 0.50 0.47 -
P/RPS 2.15 0.97 1.74 2.36 1.52 1.98 2.21 -0.45%
P/EPS 12.50 10.25 12.65 26.67 15.15 2.33 42.34 -18.38%
EY 8.00 9.76 7.91 3.75 6.60 42.98 2.36 22.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.31 0.47 0.68 0.42 0.63 0.83 -5.79%

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