[KFIMA] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -20.4%
YoY- 691.45%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 290,442 291,277 240,316 232,711 205,175 194,237 291,883 -0.08%
PBT 49,575 51,402 89,922 143,746 -6,309 -17,188 -9,626 -
Tax -5,151 -14,257 -20,375 -13,799 -15,895 943 13,063 -
NP 44,424 37,145 69,547 129,947 -22,204 -16,245 3,437 53.16%
-
NP to SH 32,977 27,573 69,547 129,947 -21,971 -29,952 -18,941 -
-
Tax Rate 10.39% 27.74% 22.66% 9.60% - - - -
Total Cost 246,018 254,132 170,769 102,764 227,379 210,482 288,446 -2.61%
-
Net Worth 279,290 315,563 210,576 148,816 25,714 33,599 69,295 26.13%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 1,893 - - - - - -
Div Payout % - 6.87% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 279,290 315,563 210,576 148,816 25,714 33,599 69,295 26.13%
NOSH 263,481 262,969 263,220 264,234 263,195 264,772 263,782 -0.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 15.30% 12.75% 28.94% 55.84% -10.82% -8.36% 1.18% -
ROE 11.81% 8.74% 33.03% 87.32% -85.44% -89.14% -27.33% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 110.23 110.76 91.30 88.07 77.96 73.36 110.65 -0.06%
EPS 12.52 10.49 26.42 49.18 -8.35 -11.31 -7.18 -
DPS 0.00 0.72 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.20 0.80 0.5632 0.0977 0.1269 0.2627 26.16%
Adjusted Per Share Value based on latest NOSH - 264,234
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 105.52 105.82 87.31 84.54 74.54 70.57 106.04 -0.08%
EPS 11.98 10.02 25.27 47.21 -7.98 -10.88 -6.88 -
DPS 0.00 0.69 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0147 1.1464 0.765 0.5407 0.0934 0.1221 0.2518 26.13%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.62 0.46 0.47 0.46 0.52 0.43 0.51 -
P/RPS 0.56 0.42 0.51 0.52 0.67 0.59 0.46 3.33%
P/EPS 4.95 4.39 1.78 0.94 -6.23 -3.80 -7.10 -
EY 20.19 22.79 56.22 106.91 -16.05 -26.31 -14.08 -
DY 0.00 1.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.38 0.59 0.82 5.32 3.39 1.94 -18.22%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 24/02/06 25/02/05 27/02/04 25/02/03 27/02/02 28/02/01 -
Price 0.72 0.50 0.50 0.47 0.40 0.47 0.46 -
P/RPS 0.65 0.45 0.55 0.53 0.51 0.64 0.42 7.54%
P/EPS 5.75 4.77 1.89 0.96 -4.79 -4.15 -6.41 -
EY 17.38 20.97 52.84 104.64 -20.87 -24.07 -15.61 -
DY 0.00 1.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.42 0.63 0.83 4.09 3.70 1.75 -14.57%

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