[KFIMA] QoQ 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- -34.77%
YoY- -40.52%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 132,109 123,159 112,806 122,598 119,532 127,807 116,587 8.66%
PBT 42,461 32,933 30,142 34,913 33,930 36,111 37,062 9.46%
Tax -9,626 -8,787 -8,987 -14,346 -5,858 -9,387 -8,175 11.47%
NP 32,835 24,146 21,155 20,567 28,072 26,724 28,887 8.89%
-
NP to SH 21,939 16,279 14,614 14,824 22,724 19,035 20,728 3.84%
-
Tax Rate 22.67% 26.68% 29.82% 41.09% 17.26% 25.99% 22.06% -
Total Cost 99,274 99,013 91,651 102,031 91,460 101,083 87,700 8.59%
-
Net Worth 615,593 592,209 623,998 604,733 591,410 566,264 575,925 4.52%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 21,406 - - - -
Div Payout % - - - 144.40% - - - -
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 615,593 592,209 623,998 604,733 591,410 566,264 575,925 4.52%
NOSH 271,186 270,415 270,129 267,581 266,400 265,851 265,403 1.44%
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 24.85% 19.61% 18.75% 16.78% 23.48% 20.91% 24.78% -
ROE 3.56% 2.75% 2.34% 2.45% 3.84% 3.36% 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 48.72 45.54 41.76 45.82 44.87 48.07 43.93 7.12%
EPS 8.09 6.02 5.41 5.54 8.53 7.16 7.81 2.36%
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 48.00 44.74 40.98 44.54 43.43 46.43 42.36 8.66%
EPS 7.97 5.91 5.31 5.39 8.26 6.92 7.53 3.84%
DPS 0.00 0.00 0.00 7.78 0.00 0.00 0.00 -
NAPS 2.2365 2.1515 2.267 2.197 2.1486 2.0572 2.0923 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 3.96 4.39 4.93 4.10 4.12 4.26 4.23 -4.29%
P/EPS 23.86 33.22 38.08 33.94 21.69 28.63 23.82 0.11%
EY 4.19 3.01 2.63 2.95 4.61 3.49 4.20 -0.15%
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 4.35 4.39 4.65 4.78 4.03 3.76 5.01 -8.96%
P/EPS 26.21 33.22 35.86 39.53 21.22 25.28 28.17 -4.68%
EY 3.82 3.01 2.79 2.53 4.71 3.96 3.55 4.99%
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