[KFIMA] QoQ TTM Result on 31-Mar-2004 [#4]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -8.04%
YoY- 124.14%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 240,316 230,120 226,520 223,076 232,711 243,943 227,807 3.61%
PBT 89,922 33,404 130,577 135,791 143,746 178,045 74,340 13.46%
Tax -20,375 -17,490 -16,914 -16,292 -13,799 -14,789 -11,499 46.17%
NP 69,547 15,914 113,663 119,499 129,947 163,256 62,841 6.96%
-
NP to SH 69,547 15,914 113,663 119,499 129,947 163,256 62,841 6.96%
-
Tax Rate 22.66% 52.36% 12.95% 12.00% 9.60% 8.31% 15.47% -
Total Cost 170,769 214,206 112,857 103,577 102,764 80,687 164,966 2.32%
-
Net Worth 210,576 155,050 150,051 145,386 148,816 140,743 40,641 197.94%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 210,576 155,050 150,051 145,386 148,816 140,743 40,641 197.94%
NOSH 263,220 262,797 263,247 264,339 264,234 263,171 263,052 0.04%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 28.94% 6.92% 50.18% 53.57% 55.84% 66.92% 27.59% -
ROE 33.03% 10.26% 75.75% 82.19% 87.32% 116.00% 154.62% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 91.30 87.57 86.05 84.39 88.07 92.69 86.60 3.56%
EPS 26.42 6.06 43.18 45.21 49.18 62.03 23.89 6.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.59 0.57 0.55 0.5632 0.5348 0.1545 197.81%
Adjusted Per Share Value based on latest NOSH - 264,339
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 85.15 81.54 80.26 79.04 82.45 86.43 80.72 3.60%
EPS 24.64 5.64 40.27 42.34 46.04 57.84 22.27 6.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7461 0.5494 0.5317 0.5151 0.5273 0.4987 0.144 197.93%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.47 0.40 0.40 0.44 0.46 0.47 0.43 -
P/RPS 0.51 0.46 0.46 0.52 0.52 0.51 0.50 1.32%
P/EPS 1.78 6.61 0.93 0.97 0.94 0.76 1.80 -0.73%
EY 56.22 15.14 107.94 102.74 106.91 131.99 55.56 0.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.68 0.70 0.80 0.82 0.88 2.78 -64.25%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 28/12/04 24/08/04 31/05/04 27/02/04 19/11/03 31/07/03 -
Price 0.50 0.46 0.40 0.36 0.47 0.47 0.52 -
P/RPS 0.55 0.53 0.46 0.43 0.53 0.51 0.60 -5.61%
P/EPS 1.89 7.60 0.93 0.80 0.96 0.76 2.18 -9.03%
EY 52.84 13.16 107.94 125.57 104.64 131.99 45.94 9.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.78 0.70 0.65 0.83 0.88 3.37 -67.13%

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