[KFIMA] QoQ 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- 1015.26%
YoY- 1828.61%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
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 77,334 69,593 57,726 66,384 69,743 53,268 50,921 32.09%
PBT 12,919 9,487 10,755 63,123 11,453 9,326 6,020 66.29%
Tax -2,923 -2,537 -3,737 -6,557 -6,381 -4,219 -3,218 -6.20%
NP 9,996 6,950 7,018 56,566 5,072 5,107 2,802 133.29%
-
NP to SH 7,085 4,792 7,018 56,566 5,072 5,107 2,802 85.49%
-
Tax Rate 22.63% 26.74% 34.75% 10.39% 55.71% 45.24% 53.46% -
Total Cost 67,338 62,643 50,708 9,818 64,671 48,161 48,119 25.08%
-
Net Worth 239,678 234,334 228,684 210,576 155,050 150,051 145,386 39.50%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 1,893 - - - - -
Div Payout % - - 26.99% - - - - -
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 239,678 234,334 228,684 210,576 155,050 150,051 145,386 39.50%
NOSH 263,382 263,296 263,037 263,220 262,797 263,247 264,339 -0.24%
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 12.93% 9.99% 12.16% 85.21% 7.27% 9.59% 5.50% -
ROE 2.96% 2.04% 3.07% 26.86% 3.27% 3.40% 1.93% -
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 29.36 26.43 21.95 25.22 26.54 20.23 19.26 32.42%
EPS 2.69 1.82 2.67 21.49 1.93 1.94 1.06 85.94%
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 0.55 39.84%
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 28.10 25.28 20.97 24.12 25.34 19.35 18.50 32.10%
EPS 2.57 1.74 2.55 20.55 1.84 1.86 1.02 85.05%
DPS 0.00 0.00 0.69 0.00 0.00 0.00 0.00 -
NAPS 0.8708 0.8513 0.8308 0.765 0.5633 0.5451 0.5282 39.51%
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 1.67 1.55 2.23 1.86 1.51 1.98 2.28 -18.72%
P/EPS 18.22 22.53 18.37 2.19 20.73 20.62 41.51 -42.21%
EY 5.49 4.44 5.45 45.72 4.83 4.85 2.41 73.04%
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 0.80 -23.03%
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 1.57 1.78 2.00 1.98 1.73 1.98 1.87 -10.99%
P/EPS 17.10 25.82 16.49 2.33 23.83 20.62 33.96 -36.68%
EY 5.85 3.87 6.06 42.98 4.20 4.85 2.94 58.13%
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 0.65 -14.91%

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