[KFIMA] YoY TTM Result on 31-Dec-2008 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -4.19%
YoY- 6.62%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 466,852 446,031 370,424 371,711 299,829 290,442 291,277 8.17%
PBT 143,351 137,999 109,071 76,658 53,040 49,575 51,402 18.63%
Tax -33,438 -38,955 -2,479 -20,564 -8,725 -5,151 -14,257 15.25%
NP 109,913 99,044 106,592 56,094 44,315 44,424 37,145 19.80%
-
NP to SH 74,853 64,556 63,245 34,958 32,788 32,977 27,573 18.10%
-
Tax Rate 23.33% 28.23% 2.27% 26.83% 16.45% 10.39% 27.74% -
Total Cost 356,939 346,987 263,832 315,617 255,514 246,018 254,132 5.82%
-
Net Worth 524,151 439,234 389,554 318,555 297,494 279,290 315,563 8.82%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - 6,572 - - 1,893 -
Div Payout % - - - 18.80% - - 6.87% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 524,151 439,234 389,554 318,555 297,494 279,290 315,563 8.82%
NOSH 263,392 263,014 263,212 263,268 263,269 263,481 262,969 0.02%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 23.54% 22.21% 28.78% 15.09% 14.78% 15.30% 12.75% -
ROE 14.28% 14.70% 16.24% 10.97% 11.02% 11.81% 8.74% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 177.25 169.58 140.73 141.19 113.89 110.23 110.76 8.14%
EPS 28.42 24.54 24.03 13.28 12.45 12.52 10.49 18.06%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.72 -
NAPS 1.99 1.67 1.48 1.21 1.13 1.06 1.20 8.79%
Adjusted Per Share Value based on latest NOSH - 263,268
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 169.61 162.04 134.58 135.04 108.93 105.52 105.82 8.17%
EPS 27.19 23.45 22.98 12.70 11.91 11.98 10.02 18.09%
DPS 0.00 0.00 0.00 2.39 0.00 0.00 0.69 -
NAPS 1.9042 1.5957 1.4153 1.1573 1.0808 1.0147 1.1464 8.82%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.85 1.63 0.81 0.36 0.62 0.62 0.46 -
P/RPS 1.04 0.96 0.58 0.25 0.54 0.56 0.42 16.30%
P/EPS 6.51 6.64 3.37 2.71 4.98 4.95 4.39 6.78%
EY 15.36 15.06 29.66 36.88 20.09 20.19 22.79 -6.36%
DY 0.00 0.00 0.00 6.94 0.00 0.00 1.57 -
P/NAPS 0.93 0.98 0.55 0.30 0.55 0.58 0.38 16.07%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 28/02/11 25/02/10 26/02/09 26/02/08 26/02/07 24/02/06 -
Price 1.97 1.63 0.86 0.37 0.53 0.72 0.50 -
P/RPS 1.11 0.96 0.61 0.26 0.47 0.65 0.45 16.23%
P/EPS 6.93 6.64 3.58 2.79 4.26 5.75 4.77 6.42%
EY 14.43 15.06 27.94 35.89 23.50 17.38 20.97 -6.03%
DY 0.00 0.00 0.00 6.76 0.00 0.00 1.44 -
P/NAPS 0.99 0.98 0.58 0.31 0.47 0.68 0.42 15.35%

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