[KFIMA] YoY TTM Result on 30-Jun-2003 [#1]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 17.87%
YoY- 181.76%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 298,147 263,446 226,520 227,807 186,885 216,974 274,344 1.39%
PBT 51,699 94,818 130,577 74,340 -59,949 -8,226 -9,758 -
Tax -4,221 -19,212 -16,914 -11,499 -17,148 10,284 14,951 -
NP 47,478 75,606 113,663 62,841 -77,097 2,058 5,193 44.57%
-
NP to SH 35,041 73,448 113,663 62,841 -76,864 -15,764 -19,118 -
-
Tax Rate 8.16% 20.26% 12.95% 15.47% - - - -
Total Cost 250,669 187,840 112,857 164,966 263,982 214,916 269,151 -1.17%
-
Net Worth 268,276 234,334 150,051 40,641 -15,691 49,264 78,656 22.67%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 1,893 - - - - - -
Div Payout % - 2.58% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 268,276 234,334 150,051 40,641 -15,691 49,264 78,656 22.67%
NOSH 263,015 263,296 263,247 263,052 262,407 258,333 265,192 -0.13%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 15.92% 28.70% 50.18% 27.59% -41.25% 0.95% 1.89% -
ROE 13.06% 31.34% 75.75% 154.62% 0.00% -32.00% -24.31% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 113.36 100.06 86.05 86.60 71.22 83.99 103.45 1.53%
EPS 13.32 27.90 43.18 23.89 -29.29 -6.10 -7.21 -
DPS 0.00 0.72 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.89 0.57 0.1545 -0.0598 0.1907 0.2966 22.84%
Adjusted Per Share Value based on latest NOSH - 263,052
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 108.32 95.71 82.29 82.76 67.90 78.83 99.67 1.39%
EPS 12.73 26.68 41.29 22.83 -27.92 -5.73 -6.95 -
DPS 0.00 0.69 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9746 0.8513 0.5451 0.1477 -0.057 0.179 0.2858 22.67%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.63 0.41 0.40 0.43 0.40 0.41 1.08 -
P/RPS 0.56 0.41 0.46 0.50 0.56 0.49 1.04 -9.79%
P/EPS 4.73 1.47 0.93 1.80 -1.37 -6.72 -14.98 -
EY 21.15 68.04 107.94 55.56 -73.23 -14.88 -6.68 -
DY 0.00 1.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.46 0.70 2.78 0.00 2.15 3.64 -25.53%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 29/08/05 24/08/04 31/07/03 04/10/02 29/08/01 30/08/00 -
Price 0.75 0.47 0.40 0.52 0.36 0.50 0.95 -
P/RPS 0.66 0.47 0.46 0.60 0.51 0.60 0.92 -5.38%
P/EPS 5.63 1.68 0.93 2.18 -1.23 -8.19 -13.18 -
EY 17.76 59.35 107.94 45.94 -81.37 -12.20 -7.59 -
DY 0.00 1.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.53 0.70 3.37 0.00 2.62 3.20 -21.64%

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