[KFIMA] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 3.68%
YoY- 34.65%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 375,350 370,648 369,070 388,808 383,202 368,860 308,712 13.90%
PBT 105,380 127,168 81,193 81,889 85,326 104,804 56,862 50.82%
Tax -850 3,352 -10,566 -22,105 -23,348 -28,560 -13,588 -84.21%
NP 104,530 130,520 70,627 59,784 61,978 76,244 43,274 79.93%
-
NP to SH 56,652 73,820 46,160 39,134 37,744 39,904 30,287 51.75%
-
Tax Rate 0.81% -2.64% 13.01% 26.99% 27.36% 27.25% 23.90% -
Total Cost 270,820 240,128 298,443 329,024 321,224 292,616 265,438 1.34%
-
Net Worth 373,832 360,675 334,261 318,517 323,745 313,230 300,078 15.76%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 7,895 - - - 6,580 -
Div Payout % - - 17.11% - - - 21.73% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 373,832 360,675 334,261 318,517 323,745 313,230 300,078 15.76%
NOSH 263,262 263,266 263,197 263,237 263,207 263,219 263,226 0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 27.85% 35.21% 19.14% 15.38% 16.17% 20.67% 14.02% -
ROE 15.15% 20.47% 13.81% 12.29% 11.66% 12.74% 10.09% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 142.58 140.79 140.23 147.70 145.59 140.13 117.28 13.89%
EPS 21.52 28.04 17.54 14.87 14.34 15.16 11.51 51.70%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.50 -
NAPS 1.42 1.37 1.27 1.21 1.23 1.19 1.14 15.75%
Adjusted Per Share Value based on latest NOSH - 263,268
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 132.99 131.33 130.77 137.76 135.78 130.69 109.38 13.90%
EPS 20.07 26.16 16.36 13.87 13.37 14.14 10.73 51.75%
DPS 0.00 0.00 2.80 0.00 0.00 0.00 2.33 -
NAPS 1.3246 1.2779 1.1844 1.1286 1.1471 1.1098 1.0632 15.76%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.78 0.62 0.39 0.36 0.45 0.45 0.46 -
P/RPS 0.55 0.44 0.28 0.24 0.31 0.32 0.39 25.73%
P/EPS 3.62 2.21 2.22 2.42 3.14 2.97 4.00 -6.43%
EY 27.59 45.23 44.97 41.30 31.87 33.69 25.01 6.75%
DY 0.00 0.00 7.69 0.00 0.00 0.00 5.43 -
P/NAPS 0.55 0.45 0.31 0.30 0.37 0.38 0.40 23.62%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 20/08/09 29/05/09 26/02/09 27/11/08 25/08/08 30/05/08 -
Price 0.87 0.72 0.58 0.37 0.38 0.53 0.47 -
P/RPS 0.61 0.51 0.41 0.25 0.26 0.38 0.40 32.45%
P/EPS 4.04 2.57 3.31 2.49 2.65 3.50 4.08 -0.65%
EY 24.73 38.94 30.24 40.18 37.74 28.60 24.48 0.67%
DY 0.00 0.00 5.17 0.00 0.00 0.00 5.32 -
P/NAPS 0.61 0.53 0.46 0.31 0.31 0.45 0.41 30.29%

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