[KFIMA] QoQ Quarter Result on 31-Dec-2005 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 22.48%
YoY- -84.66%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 75,748 67,409 66,780 86,624 77,334 69,593 57,726 19.83%
PBT 14,420 10,833 9,706 18,241 12,919 9,487 10,755 21.56%
Tax -4,272 -3,274 7,036 -5,060 -2,923 -2,537 -3,737 9.32%
NP 10,148 7,559 16,742 13,181 9,996 6,950 7,018 27.84%
-
NP to SH 6,585 4,971 14,307 8,678 7,085 4,792 7,018 -4.15%
-
Tax Rate 29.63% 30.22% -72.49% 27.74% 22.63% 26.74% 34.75% -
Total Cost 65,600 59,850 50,038 73,443 67,338 62,643 50,708 18.70%
-
Net Worth 276,569 268,276 250,057 315,563 239,678 234,334 228,684 13.49%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - 1,893 -
Div Payout % - - - - - - 26.99% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 276,569 268,276 250,057 315,563 239,678 234,334 228,684 13.49%
NOSH 263,400 263,015 263,218 262,969 263,382 263,296 263,037 0.09%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.40% 11.21% 25.07% 15.22% 12.93% 9.99% 12.16% -
ROE 2.38% 1.85% 5.72% 2.75% 2.96% 2.04% 3.07% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 28.76 25.63 25.37 32.94 29.36 26.43 21.95 19.71%
EPS 2.50 1.89 5.44 3.30 2.69 1.82 2.67 -4.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.72 -
NAPS 1.05 1.02 0.95 1.20 0.91 0.89 0.8694 13.39%
Adjusted Per Share Value based on latest NOSH - 262,969
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 27.52 24.49 24.26 31.47 28.10 25.28 20.97 19.84%
EPS 2.39 1.81 5.20 3.15 2.57 1.74 2.55 -4.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.69 -
NAPS 1.0048 0.9746 0.9085 1.1464 0.8708 0.8513 0.8308 13.50%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.64 0.63 0.50 0.46 0.49 0.41 0.49 -
P/RPS 2.23 2.46 1.97 1.40 1.67 1.55 2.23 0.00%
P/EPS 25.60 33.33 9.20 13.94 18.22 22.53 18.37 24.73%
EY 3.91 3.00 10.87 7.17 5.49 4.44 5.45 -19.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.47 -
P/NAPS 0.61 0.62 0.53 0.38 0.54 0.46 0.56 5.86%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 29/05/06 24/02/06 25/11/05 29/08/05 27/05/05 -
Price 0.68 0.75 0.68 0.50 0.46 0.47 0.44 -
P/RPS 2.36 2.93 2.68 1.52 1.57 1.78 2.00 11.65%
P/EPS 27.20 39.68 12.51 15.15 17.10 25.82 16.49 39.56%
EY 3.68 2.52 7.99 6.60 5.85 3.87 6.06 -28.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.64 -
P/NAPS 0.65 0.74 0.72 0.42 0.51 0.53 0.51 17.53%

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