[KFIMA] YoY Quarter Result on 31-Dec-2013 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 34.77%
YoY- -3.45%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 140,493 134,706 151,255 132,109 119,532 117,400 111,149 3.97%
PBT 32,052 28,625 38,844 42,461 33,930 27,560 42,195 -4.47%
Tax -7,715 -6,518 -8,633 -9,626 -5,858 -6,572 -10,613 -5.17%
NP 24,337 22,107 30,211 32,835 28,072 20,988 31,582 -4.24%
-
NP to SH 18,370 17,412 21,522 21,939 22,724 14,750 20,068 -1.46%
-
Tax Rate 24.07% 22.77% 22.22% 22.67% 17.26% 23.85% 25.15% -
Total Cost 116,156 112,599 121,044 99,274 91,460 96,412 79,567 6.50%
-
Net Worth 787,947 746,228 676,170 615,593 591,410 524,151 439,234 10.22%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 787,947 746,228 676,170 615,593 591,410 524,151 439,234 10.22%
NOSH 282,231 276,380 274,865 271,186 266,400 263,392 263,014 1.18%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 17.32% 16.41% 19.97% 24.85% 23.48% 17.88% 28.41% -
ROE 2.33% 2.33% 3.18% 3.56% 3.84% 2.81% 4.57% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 50.28 48.74 55.03 48.72 44.87 44.57 42.26 2.93%
EPS 6.59 6.30 7.83 8.09 8.53 5.60 7.63 -2.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.82 2.70 2.46 2.27 2.22 1.99 1.67 9.11%
Adjusted Per Share Value based on latest NOSH - 271,186
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 51.04 48.94 54.95 48.00 43.43 42.65 40.38 3.97%
EPS 6.67 6.33 7.82 7.97 8.26 5.36 7.29 -1.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8626 2.7111 2.4565 2.2365 2.1486 1.9042 1.5957 10.22%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.70 1.78 1.93 1.93 1.85 1.85 1.63 -
P/RPS 3.38 3.65 3.51 3.96 4.12 4.15 3.86 -2.18%
P/EPS 25.86 28.25 24.65 23.86 21.69 33.04 21.36 3.23%
EY 3.87 3.54 4.06 4.19 4.61 3.03 4.68 -3.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.66 0.78 0.85 0.83 0.93 0.98 -7.84%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 24/02/16 27/02/15 28/02/14 26/02/13 28/02/12 28/02/11 -
Price 1.78 1.78 2.02 2.12 1.81 1.97 1.63 -
P/RPS 3.54 3.65 3.67 4.35 4.03 4.42 3.86 -1.43%
P/EPS 27.07 28.25 25.80 26.21 21.22 35.18 21.36 4.02%
EY 3.69 3.54 3.88 3.82 4.71 2.84 4.68 -3.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.66 0.82 0.93 0.82 0.99 0.98 -7.09%

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