[KFIMA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 23.72%
YoY- -4.39%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 368,074 235,965 112,806 486,524 363,926 244,394 116,587 114.75%
PBT 105,536 63,075 30,142 142,016 107,103 73,173 37,062 100.51%
Tax -27,400 -17,774 -8,987 -37,766 -23,420 -17,562 -8,175 123.46%
NP 78,136 45,301 21,155 104,250 83,683 55,611 28,887 93.78%
-
NP to SH 52,727 30,788 14,614 77,311 62,487 39,763 20,728 86.02%
-
Tax Rate 25.96% 28.18% 29.82% 26.59% 21.87% 24.00% 22.06% -
Total Cost 289,938 190,664 91,651 382,274 280,243 188,783 87,700 121.44%
-
Net Worth 615,690 592,493 623,998 604,786 591,561 566,144 575,925 4.53%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 21,408 - - - -
Div Payout % - - - 27.69% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 615,690 592,493 623,998 604,786 591,561 566,144 575,925 4.53%
NOSH 271,229 270,544 270,129 267,604 266,469 265,795 265,403 1.45%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 21.23% 19.20% 18.75% 21.43% 22.99% 22.75% 24.78% -
ROE 8.56% 5.20% 2.34% 12.78% 10.56% 7.02% 3.60% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 135.71 87.22 41.76 181.81 136.57 91.95 43.93 111.67%
EPS 19.44 11.38 5.41 28.89 23.45 14.96 7.81 83.36%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.27 2.19 2.31 2.26 2.22 2.13 2.17 3.04%
Adjusted Per Share Value based on latest NOSH - 267,581
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 130.42 83.61 39.97 172.38 128.95 86.59 41.31 114.75%
EPS 18.68 10.91 5.18 27.39 22.14 14.09 7.34 86.08%
DPS 0.00 0.00 0.00 7.59 0.00 0.00 0.00 -
NAPS 2.1815 2.0993 2.2109 2.1429 2.096 2.006 2.0406 4.53%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.93 2.00 2.06 1.88 1.85 2.05 1.86 -
P/RPS 1.42 2.29 4.93 1.03 1.35 2.23 4.23 -51.60%
P/EPS 9.93 17.57 38.08 6.51 7.89 13.70 23.82 -44.10%
EY 10.07 5.69 2.63 15.37 12.68 7.30 4.20 78.85%
DY 0.00 0.00 0.00 4.26 0.00 0.00 0.00 -
P/NAPS 0.85 0.91 0.89 0.83 0.83 0.96 0.86 -0.77%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 29/08/13 30/05/13 26/02/13 29/11/12 30/08/12 -
Price 2.12 2.00 1.94 2.19 1.81 1.81 2.20 -
P/RPS 1.56 2.29 4.65 1.20 1.33 1.97 5.01 -53.96%
P/EPS 10.91 17.57 35.86 7.58 7.72 12.10 28.17 -46.77%
EY 9.17 5.69 2.79 13.19 12.96 8.27 3.55 87.93%
DY 0.00 0.00 0.00 3.65 0.00 0.00 0.00 -
P/NAPS 0.93 0.91 0.84 0.97 0.82 0.85 1.01 -5.33%

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