[KFIMA] QoQ TTM Result on 30-Jun-2004 [#1]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -4.88%
YoY- 80.87%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 247,121 240,316 230,120 226,520 223,076 232,711 243,943 0.86%
PBT 94,657 89,922 33,404 130,577 135,791 143,746 178,045 -34.34%
Tax -20,894 -20,375 -17,490 -16,914 -16,292 -13,799 -14,789 25.88%
NP 73,763 69,547 15,914 113,663 119,499 129,947 163,256 -41.08%
-
NP to SH 73,763 69,547 15,914 113,663 119,499 129,947 163,256 -41.08%
-
Tax Rate 22.07% 22.66% 52.36% 12.95% 12.00% 9.60% 8.31% -
Total Cost 173,358 170,769 214,206 112,857 103,577 102,764 80,687 66.42%
-
Net Worth 228,684 210,576 155,050 150,051 145,386 148,816 140,743 38.16%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 1,893 - - - - - - -
Div Payout % 2.57% - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 228,684 210,576 155,050 150,051 145,386 148,816 140,743 38.16%
NOSH 263,037 263,220 262,797 263,247 264,339 264,234 263,171 -0.03%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 29.85% 28.94% 6.92% 50.18% 53.57% 55.84% 66.92% -
ROE 32.26% 33.03% 10.26% 75.75% 82.19% 87.32% 116.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 93.95 91.30 87.57 86.05 84.39 88.07 92.69 0.90%
EPS 28.04 26.42 6.06 43.18 45.21 49.18 62.03 -41.07%
DPS 0.72 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8694 0.80 0.59 0.57 0.55 0.5632 0.5348 38.21%
Adjusted Per Share Value based on latest NOSH - 263,247
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 89.78 87.31 83.60 82.29 81.04 84.54 88.62 0.86%
EPS 26.80 25.27 5.78 41.29 43.41 47.21 59.31 -41.08%
DPS 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8308 0.765 0.5633 0.5451 0.5282 0.5407 0.5113 38.17%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.49 0.47 0.40 0.40 0.44 0.46 0.47 -
P/RPS 0.52 0.51 0.46 0.46 0.52 0.52 0.51 1.30%
P/EPS 1.75 1.78 6.61 0.93 0.97 0.94 0.76 74.28%
EY 57.23 56.22 15.14 107.94 102.74 106.91 131.99 -42.68%
DY 1.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.68 0.70 0.80 0.82 0.88 -25.99%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 28/12/04 24/08/04 31/05/04 27/02/04 19/11/03 -
Price 0.44 0.50 0.46 0.40 0.36 0.47 0.47 -
P/RPS 0.47 0.55 0.53 0.46 0.43 0.53 0.51 -5.29%
P/EPS 1.57 1.89 7.60 0.93 0.80 0.96 0.76 62.13%
EY 63.73 52.84 13.16 107.94 125.57 104.64 131.99 -38.42%
DY 1.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.63 0.78 0.70 0.65 0.83 0.88 -30.46%

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