[KFIMA] YoY TTM Result on 31-Dec-2010 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 3.13%
YoY- 2.07%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 490,672 471,166 466,852 446,031 370,424 371,711 299,829 8.54%
PBT 140,449 146,926 143,351 137,999 109,071 76,658 53,040 17.60%
Tax -41,746 -31,895 -33,438 -38,955 -2,479 -20,564 -8,725 29.77%
NP 98,703 115,031 109,913 99,044 106,592 56,094 44,315 14.26%
-
NP to SH 67,656 87,410 74,853 64,556 63,245 34,958 32,788 12.81%
-
Tax Rate 29.72% 21.71% 23.33% 28.23% 2.27% 26.83% 16.45% -
Total Cost 391,969 356,135 356,939 346,987 263,832 315,617 255,514 7.38%
-
Net Worth 615,593 591,410 524,151 439,234 389,554 318,555 297,494 12.87%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 21,406 21,075 - - - 6,572 - -
Div Payout % 31.64% 24.11% - - - 18.80% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 615,593 591,410 524,151 439,234 389,554 318,555 297,494 12.87%
NOSH 271,186 266,400 263,392 263,014 263,212 263,268 263,269 0.49%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 20.12% 24.41% 23.54% 22.21% 28.78% 15.09% 14.78% -
ROE 10.99% 14.78% 14.28% 14.70% 16.24% 10.97% 11.02% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 180.94 176.86 177.25 169.58 140.73 141.19 113.89 8.01%
EPS 24.95 32.81 28.42 24.54 24.03 13.28 12.45 12.27%
DPS 8.00 8.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.27 2.22 1.99 1.67 1.48 1.21 1.13 12.31%
Adjusted Per Share Value based on latest NOSH - 263,014
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 173.85 166.94 165.41 158.04 131.25 131.70 106.24 8.54%
EPS 23.97 30.97 26.52 22.87 22.41 12.39 11.62 12.81%
DPS 7.58 7.47 0.00 0.00 0.00 2.33 0.00 -
NAPS 2.1812 2.0955 1.8572 1.5563 1.3803 1.1287 1.0541 12.87%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.93 1.85 1.85 1.63 0.81 0.36 0.62 -
P/RPS 1.07 1.05 1.04 0.96 0.58 0.25 0.54 12.06%
P/EPS 7.74 5.64 6.51 6.64 3.37 2.71 4.98 7.61%
EY 12.93 17.74 15.36 15.06 29.66 36.88 20.09 -7.07%
DY 4.15 4.32 0.00 0.00 0.00 6.94 0.00 -
P/NAPS 0.85 0.83 0.93 0.98 0.55 0.30 0.55 7.51%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 26/02/13 28/02/12 28/02/11 25/02/10 26/02/09 26/02/08 -
Price 2.12 1.81 1.97 1.63 0.86 0.37 0.53 -
P/RPS 1.17 1.02 1.11 0.96 0.61 0.26 0.47 16.40%
P/EPS 8.50 5.52 6.93 6.64 3.58 2.79 4.26 12.19%
EY 11.77 18.13 14.43 15.06 27.94 35.89 23.50 -10.87%
DY 3.77 4.42 0.00 0.00 0.00 6.76 0.00 -
P/NAPS 0.93 0.82 0.99 0.98 0.58 0.31 0.47 12.03%

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