[KFIMA] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 4.15%
YoY- 49.76%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 469,034 460,601 440,167 365,144 351,952 300,088 296,561 7.93%
PBT 140,556 157,986 132,409 91,223 74,160 51,397 53,200 17.55%
Tax -32,609 -37,479 -36,410 683 -18,592 -10,432 -5,570 34.21%
NP 107,947 120,507 95,999 91,906 55,568 40,965 47,630 14.59%
-
NP to SH 79,436 80,171 62,597 54,640 36,485 28,871 34,541 14.87%
-
Tax Rate 23.20% 23.72% 27.50% -0.75% 25.07% 20.30% 10.47% -
Total Cost 361,087 340,094 344,168 273,238 296,384 259,123 248,931 6.38%
-
Net Worth 566,264 504,983 428,779 373,857 324,180 290,166 276,569 12.67%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 21,075 - - - 6,572 - - -
Div Payout % 26.53% - - - 18.01% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 566,264 504,983 428,779 373,857 324,180 290,166 276,569 12.67%
NOSH 265,851 263,012 263,055 263,280 263,561 263,787 263,400 0.15%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 23.01% 26.16% 21.81% 25.17% 15.79% 13.65% 16.06% -
ROE 14.03% 15.88% 14.60% 14.62% 11.25% 9.95% 12.49% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 176.43 175.13 167.33 138.69 133.54 113.76 112.59 7.76%
EPS 29.88 30.48 23.80 20.75 13.84 10.94 13.11 14.70%
DPS 8.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.13 1.92 1.63 1.42 1.23 1.10 1.05 12.49%
Adjusted Per Share Value based on latest NOSH - 263,280
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 166.19 163.20 155.96 129.38 124.70 106.33 105.08 7.93%
EPS 28.15 28.41 22.18 19.36 12.93 10.23 12.24 14.87%
DPS 7.47 0.00 0.00 0.00 2.33 0.00 0.00 -
NAPS 2.0064 1.7893 1.5192 1.3246 1.1486 1.0281 0.9799 12.67%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.05 1.50 1.12 0.78 0.45 0.69 0.64 -
P/RPS 1.16 0.86 0.67 0.56 0.34 0.61 0.57 12.55%
P/EPS 6.86 4.92 4.71 3.76 3.25 6.30 4.88 5.83%
EY 14.58 20.32 21.25 26.61 30.76 15.86 20.49 -5.50%
DY 3.90 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.96 0.78 0.69 0.55 0.37 0.63 0.61 7.84%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 24/11/11 03/11/10 26/11/09 27/11/08 27/11/07 29/11/06 -
Price 1.81 1.70 1.30 0.87 0.38 0.64 0.68 -
P/RPS 1.03 0.97 0.78 0.63 0.28 0.56 0.60 9.41%
P/EPS 6.06 5.58 5.46 4.19 2.75 5.85 5.19 2.61%
EY 16.51 17.93 18.30 23.85 36.43 17.10 19.28 -2.54%
DY 4.42 0.00 0.00 0.00 6.58 0.00 0.00 -
P/NAPS 0.85 0.89 0.80 0.61 0.31 0.58 0.65 4.56%

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