[KFIMA] QoQ TTM Result on 30-Sep-2003 [#2]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 159.79%
YoY- 386.17%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 226,520 223,076 232,711 243,943 227,807 221,136 205,175 6.82%
PBT 130,577 135,791 143,746 178,045 74,340 63,572 -6,309 -
Tax -16,914 -16,292 -13,799 -14,789 -11,499 -10,257 -15,895 4.23%
NP 113,663 119,499 129,947 163,256 62,841 53,315 -22,204 -
-
NP to SH 113,663 119,499 129,947 163,256 62,841 53,315 -21,971 -
-
Tax Rate 12.95% 12.00% 9.60% 8.31% 15.47% 16.13% - -
Total Cost 112,857 103,577 102,764 80,687 164,966 167,821 227,379 -37.33%
-
Net Worth 150,051 145,386 148,816 140,743 40,641 32,938 25,714 224.47%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 150,051 145,386 148,816 140,743 40,641 32,938 25,714 224.47%
NOSH 263,247 264,339 264,234 263,171 263,052 288,931 263,195 0.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 50.18% 53.57% 55.84% 66.92% 27.59% 24.11% -10.82% -
ROE 75.75% 82.19% 87.32% 116.00% 154.62% 161.86% -85.44% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 86.05 84.39 88.07 92.69 86.60 76.54 77.96 6.81%
EPS 43.18 45.21 49.18 62.03 23.89 18.45 -8.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.55 0.5632 0.5348 0.1545 0.114 0.0977 224.42%
Adjusted Per Share Value based on latest NOSH - 263,171
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 80.26 79.04 82.45 86.43 80.72 78.35 72.70 6.82%
EPS 40.27 42.34 46.04 57.84 22.27 18.89 -7.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5317 0.5151 0.5273 0.4987 0.144 0.1167 0.0911 224.51%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.40 0.44 0.46 0.47 0.43 0.38 0.52 -
P/RPS 0.46 0.52 0.52 0.51 0.50 0.50 0.67 -22.19%
P/EPS 0.93 0.97 0.94 0.76 1.80 2.06 -6.23 -
EY 107.94 102.74 106.91 131.99 55.56 48.56 -16.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 0.82 0.88 2.78 3.33 5.32 -74.16%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 31/05/04 27/02/04 19/11/03 31/07/03 28/05/03 25/02/03 -
Price 0.40 0.36 0.47 0.47 0.52 0.41 0.40 -
P/RPS 0.46 0.43 0.53 0.51 0.60 0.54 0.51 -6.65%
P/EPS 0.93 0.80 0.96 0.76 2.18 2.22 -4.79 -
EY 107.94 125.57 104.64 131.99 45.94 45.01 -20.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.83 0.88 3.37 3.60 4.09 -69.20%

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