[KFIMA] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 419.8%
YoY- 2875.78%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 213,072 223,076 229,540 231,934 199,296 221,136 214,106 -0.32%
PBT 37,304 135,791 173,028 246,332 58,160 63,572 66,129 -31.75%
Tax -16,876 -16,002 -17,432 -18,804 -14,388 -10,257 -12,709 20.83%
NP 20,428 119,789 155,596 227,528 43,772 53,315 53,420 -47.34%
-
NP to SH 20,428 119,789 155,596 227,528 43,772 53,315 53,420 -47.34%
-
Tax Rate 45.24% 11.78% 10.07% 7.63% 24.74% 16.13% 19.22% -
Total Cost 192,644 103,287 73,944 4,406 155,524 167,821 160,686 12.86%
-
Net Worth 150,051 147,367 148,226 140,737 40,641 28,268 25,718 224.44%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 150,051 147,367 148,226 140,737 40,641 28,268 25,718 224.44%
NOSH 263,247 263,155 263,186 263,159 263,052 282,680 263,239 0.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 9.59% 53.70% 67.79% 98.10% 21.96% 24.11% 24.95% -
ROE 13.61% 81.29% 104.97% 161.67% 107.70% 188.60% 207.71% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 80.94 84.77 87.22 88.13 75.76 78.23 81.34 -0.32%
EPS 7.76 45.52 59.12 86.46 16.64 20.26 20.29 -47.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.56 0.5632 0.5348 0.1545 0.10 0.0977 224.42%
Adjusted Per Share Value based on latest NOSH - 263,171
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 75.50 79.04 81.33 82.18 70.61 78.35 75.86 -0.31%
EPS 7.24 42.44 55.13 80.62 15.51 18.89 18.93 -47.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5317 0.5221 0.5252 0.4987 0.144 0.1002 0.0911 224.51%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.40 0.44 0.46 0.47 0.43 0.38 0.52 -
P/RPS 0.49 0.52 0.53 0.53 0.57 0.49 0.64 -16.32%
P/EPS 5.15 0.97 0.78 0.54 2.58 2.01 2.56 59.42%
EY 19.40 103.46 128.52 183.96 38.70 49.63 39.03 -37.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.79 0.82 0.88 2.78 3.80 5.32 -74.16%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 31/05/04 27/02/04 19/11/03 31/07/03 28/05/03 25/02/03 -
Price 0.40 0.36 0.47 0.47 0.52 0.41 0.40 -
P/RPS 0.49 0.42 0.54 0.53 0.69 0.52 0.49 0.00%
P/EPS 5.15 0.79 0.79 0.54 3.13 2.17 1.97 89.88%
EY 19.40 126.44 125.79 183.96 32.00 46.00 50.73 -47.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.64 0.83 0.88 3.37 4.10 4.09 -69.20%

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