[KFIMA] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 23.93%
YoY- 16.68%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 269,636 300,331 311,401 293,854 278,372 247,121 252,526 4.48%
PBT 43,332 50,353 54,196 44,812 37,948 94,657 111,869 -46.95%
Tax -13,096 -3,484 -14,026 -10,920 -10,148 -20,894 -22,876 -31.12%
NP 30,236 46,869 40,169 33,892 27,800 73,763 88,993 -51.40%
-
NP to SH 19,884 34,862 27,406 23,754 19,168 73,763 88,993 -63.27%
-
Tax Rate 30.22% 6.92% 25.88% 24.37% 26.74% 22.07% 20.45% -
Total Cost 239,400 253,462 271,232 259,962 250,572 173,358 163,533 29.01%
-
Net Worth 268,276 250,040 315,825 239,646 234,334 228,803 210,552 17.58%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - 1,894 - -
Div Payout % - - - - - 2.57% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 268,276 250,040 315,825 239,646 234,334 228,803 210,552 17.58%
NOSH 263,015 263,200 263,188 263,348 263,296 263,174 263,190 -0.04%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.21% 15.61% 12.90% 11.53% 9.99% 29.85% 35.24% -
ROE 7.41% 13.94% 8.68% 9.91% 8.18% 32.24% 42.27% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 102.52 114.11 118.32 111.58 105.73 93.90 95.95 4.52%
EPS 7.56 13.25 10.41 9.02 7.28 28.03 33.81 -63.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.72 0.00 -
NAPS 1.02 0.95 1.20 0.91 0.89 0.8694 0.80 17.63%
Adjusted Per Share Value based on latest NOSH - 263,382
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 97.96 109.11 113.13 106.76 101.13 89.78 91.74 4.48%
EPS 7.22 12.67 9.96 8.63 6.96 26.80 32.33 -63.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.69 0.00 -
NAPS 0.9746 0.9084 1.1474 0.8706 0.8513 0.8312 0.7649 17.58%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.63 0.50 0.46 0.49 0.41 0.49 0.47 -
P/RPS 0.61 0.44 0.39 0.44 0.39 0.52 0.49 15.77%
P/EPS 8.33 3.77 4.42 5.43 5.63 1.75 1.39 231.01%
EY 12.00 26.49 22.64 18.41 17.76 57.20 71.94 -69.79%
DY 0.00 0.00 0.00 0.00 0.00 1.47 0.00 -
P/NAPS 0.62 0.53 0.38 0.54 0.46 0.56 0.59 3.37%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 29/05/06 24/02/06 25/11/05 29/08/05 27/05/05 25/02/05 -
Price 0.75 0.68 0.50 0.46 0.47 0.44 0.50 -
P/RPS 0.73 0.60 0.42 0.41 0.44 0.47 0.52 25.45%
P/EPS 9.92 5.13 4.80 5.10 6.46 1.57 1.48 256.73%
EY 10.08 19.48 20.83 19.61 15.49 63.70 67.63 -71.98%
DY 0.00 0.00 0.00 0.00 0.00 1.64 0.00 -
P/NAPS 0.74 0.72 0.42 0.51 0.53 0.51 0.63 11.35%

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