[KFIMA] YoY Quarter Result on 31-Dec-2010 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 35.5%
YoY- 10.82%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 132,109 119,532 117,400 111,149 105,285 100,005 80,246 8.65%
PBT 42,461 33,930 27,560 42,195 36,605 18,757 16,259 17.33%
Tax -9,626 -5,858 -6,572 -10,613 -8,068 -4,906 -2,934 21.87%
NP 32,835 28,072 20,988 31,582 28,537 13,851 13,325 16.20%
-
NP to SH 21,939 22,724 14,750 20,068 18,109 9,504 11,031 12.12%
-
Tax Rate 22.67% 17.26% 23.85% 25.15% 22.04% 26.16% 18.05% -
Total Cost 99,274 91,460 96,412 79,567 76,748 86,154 66,921 6.78%
-
Net Worth 615,593 591,410 524,151 439,234 389,554 318,555 297,494 12.87%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 615,593 591,410 524,151 439,234 389,554 318,555 297,494 12.87%
NOSH 271,186 266,400 263,392 263,014 263,212 263,268 263,269 0.49%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 24.85% 23.48% 17.88% 28.41% 27.10% 13.85% 16.61% -
ROE 3.56% 3.84% 2.81% 4.57% 4.65% 2.98% 3.71% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 48.72 44.87 44.57 42.26 40.00 37.99 30.48 8.12%
EPS 8.09 8.53 5.60 7.63 6.88 3.61 4.19 11.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.22 1.99 1.67 1.48 1.21 1.13 12.31%
Adjusted Per Share Value based on latest NOSH - 263,014
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 46.81 42.35 41.60 39.38 37.30 35.43 28.43 8.65%
EPS 7.77 8.05 5.23 7.11 6.42 3.37 3.91 12.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1812 2.0955 1.8572 1.5563 1.3803 1.1287 1.0541 12.87%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.93 1.85 1.85 1.63 0.81 0.36 0.62 -
P/RPS 3.96 4.12 4.15 3.86 2.02 0.95 2.03 11.76%
P/EPS 23.86 21.69 33.04 21.36 11.77 9.97 14.80 8.27%
EY 4.19 4.61 3.03 4.68 8.49 10.03 6.76 -7.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.83 0.93 0.98 0.55 0.30 0.55 7.51%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 26/02/13 28/02/12 28/02/11 25/02/10 26/02/09 26/02/08 -
Price 2.12 1.81 1.97 1.63 0.86 0.37 0.53 -
P/RPS 4.35 4.03 4.42 3.86 2.15 0.97 1.74 16.48%
P/EPS 26.21 21.22 35.18 21.36 12.50 10.25 12.65 12.89%
EY 3.82 4.71 2.84 4.68 8.00 9.76 7.91 -11.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.82 0.99 0.98 0.58 0.31 0.47 12.03%

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