[KFIMA] YoY TTM Result on 31-Dec-2018 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 2.62%
YoY- 76.63%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 599,701 479,917 514,210 466,351 477,806 553,876 542,174 1.69%
PBT 147,230 68,493 63,102 117,174 87,051 120,481 102,458 6.22%
Tax -45,001 -24,162 -26,013 -30,071 -32,759 -35,823 -36,041 3.76%
NP 102,229 44,331 37,089 87,103 54,292 84,658 66,417 7.44%
-
NP to SH 72,455 40,957 32,595 59,668 33,781 55,392 45,512 8.05%
-
Tax Rate 30.57% 35.28% 41.22% 25.66% 37.63% 29.73% 35.18% -
Total Cost 497,472 435,586 477,121 379,248 423,514 469,218 475,757 0.74%
-
Net Worth 837,304 805,187 804,260 788,695 759,204 787,947 746,228 1.93%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 33,482 25,287 25,346 25,397 25,147 24,866 23,441 6.11%
Div Payout % 46.21% 61.74% 77.76% 42.57% 74.44% 44.89% 51.51% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 837,304 805,187 804,260 788,695 759,204 787,947 746,228 1.93%
NOSH 282,231 282,231 282,231 282,231 282,231 279,414 276,380 0.34%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 17.05% 9.24% 7.21% 18.68% 11.36% 15.28% 12.25% -
ROE 8.65% 5.09% 4.05% 7.57% 4.45% 7.03% 6.10% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 216.30 171.66 182.86 165.56 169.30 198.23 196.17 1.63%
EPS 26.13 14.65 11.59 21.18 11.97 19.82 16.47 7.98%
DPS 12.00 9.00 9.00 9.00 9.00 9.00 8.50 5.91%
NAPS 3.02 2.88 2.86 2.80 2.69 2.82 2.70 1.88%
Adjusted Per Share Value based on latest NOSH - 282,231
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 217.87 174.35 186.81 169.43 173.59 201.22 196.97 1.69%
EPS 26.32 14.88 11.84 21.68 12.27 20.12 16.53 8.05%
DPS 12.16 9.19 9.21 9.23 9.14 9.03 8.52 6.10%
NAPS 3.0419 2.9252 2.9219 2.8653 2.7582 2.8626 2.7111 1.93%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 2.05 1.92 1.66 1.52 1.57 1.70 1.78 -
P/RPS 0.95 1.12 0.91 0.92 0.93 0.86 0.91 0.71%
P/EPS 7.84 13.11 14.32 7.18 13.12 8.58 10.81 -5.20%
EY 12.75 7.63 6.98 13.94 7.62 11.66 9.25 5.48%
DY 5.85 4.69 5.42 5.92 5.73 5.29 4.78 3.42%
P/NAPS 0.68 0.67 0.58 0.54 0.58 0.60 0.66 0.49%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 23/02/21 28/02/20 27/02/19 22/02/18 27/02/17 24/02/16 -
Price 2.40 1.86 1.52 1.64 1.53 1.78 1.78 -
P/RPS 1.11 1.08 0.83 0.99 0.90 0.90 0.91 3.36%
P/EPS 9.18 12.70 13.11 7.74 12.78 8.98 10.81 -2.68%
EY 10.89 7.88 7.63 12.92 7.82 11.14 9.25 2.75%
DY 5.00 4.84 5.92 5.49 5.88 5.06 4.78 0.75%
P/NAPS 0.79 0.65 0.53 0.59 0.57 0.63 0.66 3.03%

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