[KFIMA] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 83.44%
YoY- 90.54%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 119,532 117,400 111,149 105,285 100,005 80,246 80,505 6.80%
PBT 33,930 27,560 42,195 36,605 18,757 16,259 14,616 15.05%
Tax -5,858 -6,572 -10,613 -8,068 -4,906 -2,934 -4,641 3.95%
NP 28,072 20,988 31,582 28,537 13,851 13,325 9,975 18.80%
-
NP to SH 22,724 14,750 20,068 18,109 9,504 11,031 7,114 21.33%
-
Tax Rate 17.26% 23.85% 25.15% 22.04% 26.16% 18.05% 31.75% -
Total Cost 91,460 96,412 79,567 76,748 86,154 66,921 70,530 4.42%
-
Net Worth 591,410 524,151 439,234 389,554 318,555 297,494 279,290 13.30%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 591,410 524,151 439,234 389,554 318,555 297,494 279,290 13.30%
NOSH 266,400 263,392 263,014 263,212 263,268 263,269 263,481 0.18%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 23.48% 17.88% 28.41% 27.10% 13.85% 16.61% 12.39% -
ROE 3.84% 2.81% 4.57% 4.65% 2.98% 3.71% 2.55% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 44.87 44.57 42.26 40.00 37.99 30.48 30.55 6.61%
EPS 8.53 5.60 7.63 6.88 3.61 4.19 2.70 21.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 1.99 1.67 1.48 1.21 1.13 1.06 13.09%
Adjusted Per Share Value based on latest NOSH - 263,212
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 42.35 41.60 39.38 37.30 35.43 28.43 28.52 6.80%
EPS 8.05 5.23 7.11 6.42 3.37 3.91 2.52 21.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0955 1.8572 1.5563 1.3803 1.1287 1.0541 0.9896 13.30%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.85 1.85 1.63 0.81 0.36 0.62 0.62 -
P/RPS 4.12 4.15 3.86 2.02 0.95 2.03 2.03 12.50%
P/EPS 21.69 33.04 21.36 11.77 9.97 14.80 22.96 -0.94%
EY 4.61 3.03 4.68 8.49 10.03 6.76 4.35 0.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.93 0.98 0.55 0.30 0.55 0.58 6.14%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 28/02/11 25/02/10 26/02/09 26/02/08 26/02/07 -
Price 1.81 1.97 1.63 0.86 0.37 0.53 0.72 -
P/RPS 4.03 4.42 3.86 2.15 0.97 1.74 2.36 9.31%
P/EPS 21.22 35.18 21.36 12.50 10.25 12.65 26.67 -3.73%
EY 4.71 2.84 4.68 8.00 9.76 7.91 3.75 3.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.99 0.98 0.58 0.31 0.47 0.68 3.16%

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