[KFIMA] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 337.14%
YoY- -42.8%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 293,854 278,372 247,121 252,526 246,022 213,072 223,076 20.14%
PBT 44,812 37,948 94,657 111,869 41,558 37,304 135,791 -52.21%
Tax -10,920 -10,148 -20,894 -22,876 -21,200 -16,876 -16,002 -22.47%
NP 33,892 27,800 73,763 88,993 20,358 20,428 119,789 -56.86%
-
NP to SH 23,754 19,168 73,763 88,993 20,358 20,428 119,789 -65.96%
-
Tax Rate 24.37% 26.74% 22.07% 20.45% 51.01% 45.24% 11.78% -
Total Cost 259,962 250,572 173,358 163,533 225,664 192,644 103,287 84.92%
-
Net Worth 239,646 234,334 228,803 210,552 155,183 150,051 147,367 38.24%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 1,894 - - - - -
Div Payout % - - 2.57% - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 239,646 234,334 228,803 210,552 155,183 150,051 147,367 38.24%
NOSH 263,348 263,296 263,174 263,190 263,023 263,247 263,155 0.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.53% 9.99% 29.85% 35.24% 8.27% 9.59% 53.70% -
ROE 9.91% 8.18% 32.24% 42.27% 13.12% 13.61% 81.29% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 111.58 105.73 93.90 95.95 93.54 80.94 84.77 20.08%
EPS 9.02 7.28 28.03 33.81 7.74 7.76 45.52 -65.97%
DPS 0.00 0.00 0.72 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.89 0.8694 0.80 0.59 0.57 0.56 38.17%
Adjusted Per Share Value based on latest NOSH - 263,220
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 106.76 101.13 89.78 91.74 89.38 77.41 81.04 20.15%
EPS 8.63 6.96 26.80 32.33 7.40 7.42 43.52 -65.96%
DPS 0.00 0.00 0.69 0.00 0.00 0.00 0.00 -
NAPS 0.8706 0.8513 0.8312 0.7649 0.5638 0.5451 0.5354 38.23%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.49 0.41 0.49 0.47 0.40 0.40 0.44 -
P/RPS 0.44 0.39 0.52 0.49 0.43 0.49 0.52 -10.53%
P/EPS 5.43 5.63 1.75 1.39 5.17 5.15 0.97 214.94%
EY 18.41 17.76 57.20 71.94 19.35 19.40 103.46 -68.33%
DY 0.00 0.00 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.46 0.56 0.59 0.68 0.70 0.79 -22.38%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 29/08/05 27/05/05 25/02/05 28/12/04 24/08/04 31/05/04 -
Price 0.46 0.47 0.44 0.50 0.46 0.40 0.36 -
P/RPS 0.41 0.44 0.47 0.52 0.49 0.49 0.42 -1.59%
P/EPS 5.10 6.46 1.57 1.48 5.94 5.15 0.79 246.31%
EY 19.61 15.49 63.70 67.63 16.83 19.40 126.44 -71.10%
DY 0.00 0.00 1.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.51 0.63 0.78 0.70 0.64 -14.03%

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