[KFIMA] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 11.39%
YoY- -14.48%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 129,375 136,512 132,109 123,159 112,806 122,598 119,532 5.43%
PBT 32,049 23,826 42,461 32,933 30,142 34,913 33,930 -3.74%
Tax -7,245 -11,931 -9,626 -8,787 -8,987 -14,346 -5,858 15.26%
NP 24,804 11,895 32,835 24,146 21,155 20,567 28,072 -7.94%
-
NP to SH 17,293 7,575 21,939 16,279 14,614 14,824 22,724 -16.68%
-
Tax Rate 22.61% 50.08% 22.67% 26.68% 29.82% 41.09% 17.26% -
Total Cost 104,571 124,617 99,274 99,013 91,651 102,031 91,460 9.36%
-
Net Worth 656,696 543,114 615,593 592,209 623,998 604,733 591,410 7.25%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 21,724 - - - 21,406 - -
Div Payout % - 286.79% - - - 144.40% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 656,696 543,114 615,593 592,209 623,998 604,733 591,410 7.25%
NOSH 273,623 271,557 271,186 270,415 270,129 267,581 266,400 1.80%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 19.17% 8.71% 24.85% 19.61% 18.75% 16.78% 23.48% -
ROE 2.63% 1.39% 3.56% 2.75% 2.34% 2.45% 3.84% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 47.28 50.27 48.72 45.54 41.76 45.82 44.87 3.55%
EPS 6.32 2.78 8.09 6.02 5.41 5.54 8.53 -18.16%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.40 2.00 2.27 2.19 2.31 2.26 2.22 5.34%
Adjusted Per Share Value based on latest NOSH - 270,415
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 47.00 49.59 48.00 44.74 40.98 44.54 43.43 5.42%
EPS 6.28 2.75 7.97 5.91 5.31 5.39 8.26 -16.74%
DPS 0.00 7.89 0.00 0.00 0.00 7.78 0.00 -
NAPS 2.3858 1.9731 2.2365 2.1515 2.267 2.197 2.1486 7.25%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.29 2.33 1.93 2.00 2.06 1.88 1.85 -
P/RPS 4.84 4.63 3.96 4.39 4.93 4.10 4.12 11.36%
P/EPS 36.23 83.53 23.86 33.22 38.08 33.94 21.69 40.91%
EY 2.76 1.20 4.19 3.01 2.63 2.95 4.61 -29.03%
DY 0.00 3.43 0.00 0.00 0.00 4.26 0.00 -
P/NAPS 0.95 1.17 0.85 0.91 0.89 0.83 0.83 9.44%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 28/02/14 28/11/13 29/08/13 30/05/13 26/02/13 -
Price 2.28 2.29 2.12 2.00 1.94 2.19 1.81 -
P/RPS 4.82 4.56 4.35 4.39 4.65 4.78 4.03 12.71%
P/EPS 36.08 82.09 26.21 33.22 35.86 39.53 21.22 42.59%
EY 2.77 1.22 3.82 3.01 2.79 2.53 4.71 -29.87%
DY 0.00 3.49 0.00 0.00 0.00 3.65 0.00 -
P/NAPS 0.95 1.15 0.93 0.91 0.84 0.97 0.82 10.33%

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