[KFIMA] YoY TTM Result on 30-Sep-2012 [#2]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 2.71%
YoY- -0.92%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 558,723 527,127 478,095 469,034 460,601 440,167 365,144 7.34%
PBT 112,677 128,304 131,918 140,556 157,986 132,409 91,223 3.58%
Tax -38,156 -36,185 -37,978 -32,609 -37,479 -36,410 683 -
NP 74,521 92,119 93,940 107,947 120,507 95,999 91,906 -3.43%
-
NP to SH 49,622 62,647 68,441 79,436 80,171 62,597 54,640 -1.59%
-
Tax Rate 33.86% 28.20% 28.79% 23.20% 23.72% 27.50% -0.75% -
Total Cost 484,202 435,008 384,155 361,087 340,094 344,168 273,238 10.00%
-
Net Worth 735,105 649,494 592,209 566,264 504,983 428,779 373,857 11.92%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 23,441 21,724 21,406 21,075 - - - -
Div Payout % 47.24% 34.68% 31.28% 26.53% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 735,105 649,494 592,209 566,264 504,983 428,779 373,857 11.92%
NOSH 275,320 274,048 270,415 265,851 263,012 263,055 263,280 0.74%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.34% 17.48% 19.65% 23.01% 26.16% 21.81% 25.17% -
ROE 6.75% 9.65% 11.56% 14.03% 15.88% 14.60% 14.62% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 202.94 192.35 176.80 176.43 175.13 167.33 138.69 6.54%
EPS 18.02 22.86 25.31 29.88 30.48 23.80 20.75 -2.32%
DPS 8.50 8.00 8.00 8.00 0.00 0.00 0.00 -
NAPS 2.67 2.37 2.19 2.13 1.92 1.63 1.42 11.09%
Adjusted Per Share Value based on latest NOSH - 265,851
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 197.97 186.77 169.40 166.19 163.20 155.96 129.38 7.34%
EPS 17.58 22.20 24.25 28.15 28.41 22.18 19.36 -1.59%
DPS 8.31 7.70 7.58 7.47 0.00 0.00 0.00 -
NAPS 2.6046 2.3013 2.0983 2.0064 1.7893 1.5192 1.3246 11.92%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.81 2.27 2.00 2.05 1.50 1.12 0.78 -
P/RPS 0.89 1.18 1.13 1.16 0.86 0.67 0.56 8.02%
P/EPS 10.04 9.93 7.90 6.86 4.92 4.71 3.76 17.77%
EY 9.96 10.07 12.65 14.58 20.32 21.25 26.61 -15.10%
DY 4.70 3.52 4.00 3.90 0.00 0.00 0.00 -
P/NAPS 0.68 0.96 0.91 0.96 0.78 0.69 0.55 3.59%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 21/11/14 28/11/13 29/11/12 24/11/11 03/11/10 26/11/09 -
Price 1.84 1.99 2.00 1.81 1.70 1.30 0.87 -
P/RPS 0.91 1.03 1.13 1.03 0.97 0.78 0.63 6.31%
P/EPS 10.21 8.71 7.90 6.06 5.58 5.46 4.19 15.99%
EY 9.80 11.49 12.65 16.51 17.93 18.30 23.85 -13.77%
DY 4.62 4.02 4.00 4.42 0.00 0.00 0.00 -
P/NAPS 0.69 0.84 0.91 0.85 0.89 0.80 0.61 2.07%

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