[KFIMA] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 15.75%
YoY- 80.92%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 471,166 466,852 446,031 370,424 371,711 299,829 290,442 8.38%
PBT 146,926 143,351 137,999 109,071 76,658 53,040 49,575 19.83%
Tax -31,895 -33,438 -38,955 -2,479 -20,564 -8,725 -5,151 35.47%
NP 115,031 109,913 99,044 106,592 56,094 44,315 44,424 17.16%
-
NP to SH 87,410 74,853 64,556 63,245 34,958 32,788 32,977 17.62%
-
Tax Rate 21.71% 23.33% 28.23% 2.27% 26.83% 16.45% 10.39% -
Total Cost 356,135 356,939 346,987 263,832 315,617 255,514 246,018 6.35%
-
Net Worth 591,410 524,151 439,234 389,554 318,555 297,494 279,290 13.30%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 21,075 - - - 6,572 - - -
Div Payout % 24.11% - - - 18.80% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 591,410 524,151 439,234 389,554 318,555 297,494 279,290 13.30%
NOSH 266,400 263,392 263,014 263,212 263,268 263,269 263,481 0.18%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 24.41% 23.54% 22.21% 28.78% 15.09% 14.78% 15.30% -
ROE 14.78% 14.28% 14.70% 16.24% 10.97% 11.02% 11.81% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 176.86 177.25 169.58 140.73 141.19 113.89 110.23 8.19%
EPS 32.81 28.42 24.54 24.03 13.28 12.45 12.52 17.40%
DPS 8.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.22 1.99 1.67 1.48 1.21 1.13 1.06 13.09%
Adjusted Per Share Value based on latest NOSH - 263,212
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 166.94 165.41 158.04 131.25 131.70 106.24 102.91 8.38%
EPS 30.97 26.52 22.87 22.41 12.39 11.62 11.68 17.63%
DPS 7.47 0.00 0.00 0.00 2.33 0.00 0.00 -
NAPS 2.0955 1.8572 1.5563 1.3803 1.1287 1.0541 0.9896 13.30%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.85 1.85 1.63 0.81 0.36 0.62 0.62 -
P/RPS 1.05 1.04 0.96 0.58 0.25 0.54 0.56 11.03%
P/EPS 5.64 6.51 6.64 3.37 2.71 4.98 4.95 2.19%
EY 17.74 15.36 15.06 29.66 36.88 20.09 20.19 -2.13%
DY 4.32 0.00 0.00 0.00 6.94 0.00 0.00 -
P/NAPS 0.83 0.93 0.98 0.55 0.30 0.55 0.58 6.14%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 28/02/11 25/02/10 26/02/09 26/02/08 26/02/07 -
Price 1.81 1.97 1.63 0.86 0.37 0.53 0.72 -
P/RPS 1.02 1.11 0.96 0.61 0.26 0.47 0.65 7.79%
P/EPS 5.52 6.93 6.64 3.58 2.79 4.26 5.75 -0.67%
EY 18.13 14.43 15.06 27.94 35.89 23.50 17.38 0.70%
DY 4.42 0.00 0.00 0.00 6.76 0.00 0.00 -
P/NAPS 0.82 0.99 0.98 0.58 0.31 0.47 0.68 3.16%

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