[KFIMA] QoQ Cumulative 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- 55.53%
YoY- 34.65%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 187,675 92,662 369,070 291,606 191,601 92,215 308,712 -28.21%
PBT 52,690 31,792 81,193 61,417 42,663 26,201 56,862 -4.94%
Tax -425 838 -10,566 -16,579 -11,674 -7,140 -13,588 -90.05%
NP 52,265 32,630 70,627 44,838 30,989 19,061 43,274 13.39%
-
NP to SH 28,326 18,455 46,160 29,351 18,872 9,976 30,287 -4.36%
-
Tax Rate 0.81% -2.64% 13.01% 26.99% 27.36% 27.25% 23.90% -
Total Cost 135,410 60,032 298,443 246,768 160,612 73,154 265,438 -36.12%
-
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 7.58% 5.12% 13.81% 9.21% 5.83% 3.18% 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 71.29 35.20 140.23 110.78 72.79 35.03 117.28 -28.22%
EPS 10.76 7.01 17.54 11.15 7.17 3.79 11.51 -4.38%
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 68.18 33.66 134.08 105.94 69.61 33.50 112.16 -28.21%
EPS 10.29 6.70 16.77 10.66 6.86 3.62 11.00 -4.34%
DPS 0.00 0.00 2.87 0.00 0.00 0.00 2.39 -
NAPS 1.3581 1.3103 1.2144 1.1572 1.1762 1.138 1.0902 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 1.09 1.76 0.28 0.32 0.62 1.28 0.39 98.29%
P/EPS 7.25 8.84 2.22 3.23 6.28 11.87 4.00 48.60%
EY 13.79 11.31 44.97 30.97 15.93 8.42 25.01 -32.73%
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 1.22 2.05 0.41 0.33 0.52 1.51 0.40 110.17%
P/EPS 8.09 10.27 3.31 3.32 5.30 13.98 4.08 57.76%
EY 12.37 9.74 30.24 30.14 18.87 7.15 24.48 -36.53%
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