[KFIMA] YoY TTM Result on 31-Mar-2016 [#4]

Stock

[KFIMA] KUMPULAN FIMA BHD

Announcement Date

31-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2016

Quarter

31-Mar-2016 [#4]

Profit Trend

QoQ- 14.33%

YoY- -11.17%

Quarter Report

BM_Announcement_Q4 2016.pdf

Latest QR

Upcoming QR

KFIMA's Result

KFIMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
TTM Result
Revenue	469,473	482,460	547,214	541,107	544,789	504,586	486,524	-0.59%
YoY %	-2.69%	-11.83%	1.13%	-0.68%	7.97%	3.71%	-	-
Horiz. %	96.50%	99.16%	112.47%	111.22%	111.98%	103.71%	100.00%	-
PBT	114,885	80,484	84,672	111,674	122,303	129,362	142,016	-3.47%
YoY %	42.74%	-4.95%	-24.18%	-8.69%	-5.46%	-8.91%	-	-
Horiz. %	80.90%	56.67%	59.62%	78.63%	86.12%	91.09%	100.00%	-
Tax	-29,677	-31,717	-34,243	-31,671	-38,285	-39,331	-37,766	-3.93%
YoY %	6.43%	7.38%	-8.12%	17.28%	2.66%	-4.14%	-	-
Horiz. %	78.58%	83.98%	90.67%	83.86%	101.37%	104.14%	100.00%	-
NP	85,208	48,767	50,429	80,003	84,018	90,031	104,250	-3.30%
YoY %	74.72%	-3.30%	-36.97%	-4.78%	-6.68%	-13.64%	-	-
Horiz. %	81.73%	46.78%	48.37%	76.74%	80.59%	86.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,840	31,537	29,844	52,036	58,577	60,407	77,311	-4.17%
YoY %	89.75%	5.67%	-42.65%	-11.17%	-3.03%	-21.86%	-	-
Horiz. %	77.40%	40.79%	38.60%	67.31%	75.77%	78.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.83%	39.41%	40.44%	28.36%	31.30%	30.40%	26.59%	-
YoY %	-34.46%	-2.55%	42.60%	-9.39%	2.96%	14.33%	-	-
Horiz. %	97.14%	148.21%	152.09%	106.66%	117.71%	114.33%	100.00%	-
Total Cost	384,265	433,693	496,785	461,104	460,771	414,555	382,274	0.08%
YoY %	-11.40%	-12.70%	7.74%	0.07%	11.15%	8.44%	-	-
Horiz. %	100.52%	113.45%	129.96%	120.62%	120.53%	108.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	802,645	753,471	760,006	745,994	551,566	543,114	604,733	4.82%
YoY %	6.53%	-0.86%	1.88%	35.25%	1.56%	-10.19%	-	-
Horiz. %	132.73%	124.60%	125.68%	123.36%	91.21%	89.81%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	25,346	25,397	25,147	24,866	23,441	21,724	21,406	2.85%
YoY %	-0.20%	0.99%	1.13%	6.08%	7.90%	1.49%	-	-
Horiz. %	118.41%	118.64%	117.48%	116.16%	109.51%	101.49%	100.00%	-
Div Payout %	42.36%	80.53%	84.26%	47.79%	40.02%	35.96%	27.69%	-
YoY %	-47.40%	-4.43%	76.31%	19.42%	11.29%	29.87%	-	-
Horiz. %	152.98%	290.83%	304.30%	172.59%	144.53%	129.87%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	802,645	753,471	760,006	745,994	551,566	543,114	604,733	4.82%
YoY %	6.53%	-0.86%	1.88%	35.25%	1.56%	-10.19%	-	-
Horiz. %	132.73%	124.60%	125.68%	123.36%	91.21%	89.81%	100.00%	-
NOSH	282,231	282,231	279,414	276,294	275,783	271,557	267,581	0.89%
YoY %	0.00%	1.01%	1.13%	0.19%	1.56%	1.49%	-	-
Horiz. %	105.47%	105.47%	104.42%	103.26%	103.07%	101.49%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	18.15%	10.11%	9.22%	14.79%	15.42%	17.84%	21.43%	-
YoY %	79.53%	9.65%	-37.66%	-4.09%	-13.57%	-16.75%	-	-
Horiz. %	84.69%	47.18%	43.02%	69.02%	71.96%	83.25%	100.00%	-
ROE	7.46%	4.19%	3.93%	6.98%	10.62%	11.12%	12.78%	-
YoY %	78.04%	6.62%	-43.70%	-34.27%	-4.50%	-12.99%	-	-
Horiz. %	58.37%	32.79%	30.75%	54.62%	83.10%	87.01%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	166.70	170.96	195.84	195.84	197.54	185.81	181.82	-1.43%
YoY %	-2.49%	-12.70%	0.00%	-0.86%	6.31%	2.19%	-	-
Horiz. %	91.68%	94.03%	107.71%	107.71%	108.65%	102.19%	100.00%	-
EPS	21.25	11.18	10.68	18.83	21.24	22.24	28.89	-4.98%
YoY %	90.07%	4.68%	-43.28%	-11.35%	-4.50%	-23.02%	-	-
Horiz. %	73.55%	38.70%	36.97%	65.18%	73.52%	76.98%	100.00%	-
DPS	9.00	9.00	9.00	9.00	8.50	8.00	8.00	1.98%
YoY %	0.00%	0.00%	0.00%	5.88%	6.25%	0.00%	-	-
Horiz. %	112.50%	112.50%	112.50%	112.50%	106.25%	100.00%	100.00%	-
NAPS	2.85	2.67	2.72	2.70	2.00	2.00	2.26	3.93%
YoY %	6.74%	-1.84%	0.74%	35.00%	0.00%	-11.50%	-	-
Horiz. %	126.11%	118.14%	120.35%	119.47%	88.50%	88.50%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 276,294
RPS	166.34	170.94	193.89	191.72	193.03	178.78	172.38	-0.59%
YoY %	-2.69%	-11.84%	1.13%	-0.68%	7.97%	3.71%	-	-
Horiz. %	96.50%	99.16%	112.48%	111.22%	111.98%	103.71%	100.00%	-
EPS	21.20	11.17	10.57	18.44	20.75	21.40	27.39	-4.17%
YoY %	89.79%	5.68%	-42.68%	-11.13%	-3.04%	-21.87%	-	-
Horiz. %	77.40%	40.78%	38.59%	67.32%	75.76%	78.13%	100.00%	-
DPS	8.98	9.00	8.91	8.81	8.31	7.70	7.58	2.86%
YoY %	-0.22%	1.01%	1.14%	6.02%	7.92%	1.58%	-	-
Horiz. %	118.47%	118.73%	117.55%	116.23%	109.63%	101.58%	100.00%	-
NAPS	2.8439	2.6697	2.6928	2.6432	1.9543	1.9244	2.1427	4.82%
YoY %	6.53%	-0.86%	1.88%	35.25%	1.55%	-10.19%	-	-
Horiz. %	132.73%	124.60%	125.67%	123.36%	91.21%	89.81%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	1.66	1.49	1.90	1.85	1.99	2.33	1.88	-
P/RPS	1.00	0.87	0.97	0.94	1.01	1.25	1.03	-0.49%
YoY %	14.94%	-10.31%	3.19%	-6.93%	-19.20%	21.36%	-	-
Horiz. %	97.09%	84.47%	94.17%	91.26%	98.06%	121.36%	100.00%	-
P/EPS	7.81	13.33	17.79	9.82	9.37	10.47	6.51	3.07%
YoY %	-41.41%	-25.07%	81.16%	4.80%	-10.51%	60.83%	-	-
Horiz. %	119.97%	204.76%	273.27%	150.84%	143.93%	160.83%	100.00%	-
EY	12.80	7.50	5.62	10.18	10.67	9.55	15.37	-3.00%
YoY %	70.67%	33.45%	-44.79%	-4.59%	11.73%	-37.87%	-	-
Horiz. %	83.28%	48.80%	36.56%	66.23%	69.42%	62.13%	100.00%	-
DY	5.42	6.04	4.74	4.86	4.27	3.43	4.26	4.09%
YoY %	-10.26%	27.43%	-2.47%	13.82%	24.49%	-19.48%	-	-
Horiz. %	127.23%	141.78%	111.27%	114.08%	100.23%	80.52%	100.00%	-
P/NAPS	0.58	0.56	0.70	0.69	1.00	1.17	0.83	-5.79%
YoY %	3.57%	-20.00%	1.45%	-31.00%	-14.53%	40.96%	-	-
Horiz. %	69.88%	67.47%	84.34%	83.13%	120.48%	140.96%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	30/05/19	30/05/18	30/05/17	31/05/16	26/05/15	26/05/14	30/05/13	-
Price	1.66	1.48	1.93	1.85	1.96	2.29	2.19	-
P/RPS	1.00	0.87	0.99	0.94	0.99	1.23	1.20	-2.99%
YoY %	14.94%	-12.12%	5.32%	-5.05%	-19.51%	2.50%	-	-
Horiz. %	83.33%	72.50%	82.50%	78.33%	82.50%	102.50%	100.00%	-
P/EPS	7.81	13.24	18.07	9.82	9.23	10.29	7.58	0.49%
YoY %	-41.01%	-26.73%	84.01%	6.39%	-10.30%	35.75%	-	-
Horiz. %	103.03%	174.67%	238.39%	129.55%	121.77%	135.75%	100.00%	-
EY	12.80	7.55	5.53	10.18	10.84	9.71	13.19	-0.49%
YoY %	69.54%	36.53%	-45.68%	-6.09%	11.64%	-26.38%	-	-
Horiz. %	97.04%	57.24%	41.93%	77.18%	82.18%	73.62%	100.00%	-
DY	5.42	6.08	4.66	4.86	4.34	3.49	3.65	6.80%
YoY %	-10.86%	30.47%	-4.12%	11.98%	24.36%	-4.38%	-	-
Horiz. %	148.49%	166.58%	127.67%	133.15%	118.90%	95.62%	100.00%	-
P/NAPS	0.58	0.55	0.71	0.69	0.98	1.15	0.97	-8.21%
YoY %	5.45%	-22.54%	2.90%	-29.59%	-14.78%	18.56%	-	-
Horiz. %	59.79%	56.70%	73.20%	71.13%	101.03%	118.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos