[KFIMA] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -4.53%
YoY- 19.6%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 370,424 371,711 299,829 290,442 291,277 240,316 232,711 8.04%
PBT 109,071 76,658 53,040 49,575 51,402 89,922 143,746 -4.49%
Tax -2,479 -20,564 -8,725 -5,151 -14,257 -20,375 -13,799 -24.86%
NP 106,592 56,094 44,315 44,424 37,145 69,547 129,947 -3.24%
-
NP to SH 63,245 34,958 32,788 32,977 27,573 69,547 129,947 -11.29%
-
Tax Rate 2.27% 26.83% 16.45% 10.39% 27.74% 22.66% 9.60% -
Total Cost 263,832 315,617 255,514 246,018 254,132 170,769 102,764 16.99%
-
Net Worth 389,554 318,555 297,494 279,290 315,563 210,576 148,816 17.37%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 6,572 - - 1,893 - - -
Div Payout % - 18.80% - - 6.87% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 389,554 318,555 297,494 279,290 315,563 210,576 148,816 17.37%
NOSH 263,212 263,268 263,269 263,481 262,969 263,220 264,234 -0.06%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 28.78% 15.09% 14.78% 15.30% 12.75% 28.94% 55.84% -
ROE 16.24% 10.97% 11.02% 11.81% 8.74% 33.03% 87.32% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 140.73 141.19 113.89 110.23 110.76 91.30 88.07 8.11%
EPS 24.03 13.28 12.45 12.52 10.49 26.42 49.18 -11.24%
DPS 0.00 2.50 0.00 0.00 0.72 0.00 0.00 -
NAPS 1.48 1.21 1.13 1.06 1.20 0.80 0.5632 17.45%
Adjusted Per Share Value based on latest NOSH - 263,481
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 134.58 135.04 108.93 105.52 105.82 87.31 84.54 8.04%
EPS 22.98 12.70 11.91 11.98 10.02 25.27 47.21 -11.29%
DPS 0.00 2.39 0.00 0.00 0.69 0.00 0.00 -
NAPS 1.4153 1.1573 1.0808 1.0147 1.1464 0.765 0.5407 17.37%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.81 0.36 0.62 0.62 0.46 0.47 0.46 -
P/RPS 0.58 0.25 0.54 0.56 0.42 0.51 0.52 1.83%
P/EPS 3.37 2.71 4.98 4.95 4.39 1.78 0.94 23.68%
EY 29.66 36.88 20.09 20.19 22.79 56.22 106.91 -19.22%
DY 0.00 6.94 0.00 0.00 1.57 0.00 0.00 -
P/NAPS 0.55 0.30 0.55 0.58 0.38 0.59 0.82 -6.43%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 26/02/08 26/02/07 24/02/06 25/02/05 27/02/04 -
Price 0.86 0.37 0.53 0.72 0.50 0.50 0.47 -
P/RPS 0.61 0.26 0.47 0.65 0.45 0.55 0.53 2.36%
P/EPS 3.58 2.79 4.26 5.75 4.77 1.89 0.96 24.50%
EY 27.94 35.89 23.50 17.38 20.97 52.84 104.64 -19.73%
DY 0.00 6.76 0.00 0.00 1.44 0.00 0.00 -
P/NAPS 0.58 0.31 0.47 0.68 0.42 0.63 0.83 -5.79%

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