[KFIMA] YoY Annualized Quarter 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- -82.95%
YoY- -53.33%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 298,108 269,636 278,372 213,072 199,296 172,612 174,312 9.35%
PBT 45,156 43,332 37,948 37,304 58,160 15,088 6,948 36.58%
Tax -14,648 -13,096 -10,148 -16,876 -14,388 -9,420 -6,948 13.23%
NP 30,508 30,236 27,800 20,428 43,772 5,668 0 -
-
NP to SH 22,176 19,884 19,168 20,428 43,772 5,668 -620 -
-
Tax Rate 32.44% 30.22% 26.74% 45.24% 24.74% 62.43% 100.00% -
Total Cost 267,600 239,400 250,572 192,644 155,524 166,944 174,312 7.40%
-
Net Worth 286,396 268,276 234,334 150,051 40,641 -15,691 49,264 34.07%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 286,396 268,276 234,334 150,051 40,641 -15,691 49,264 34.07%
NOSH 262,748 263,015 263,296 263,247 263,052 262,407 258,333 0.28%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.23% 11.21% 9.99% 9.59% 21.96% 3.28% 0.00% -
ROE 7.74% 7.41% 8.18% 13.61% 107.70% 0.00% -1.26% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 113.46 102.52 105.73 80.94 75.76 65.78 67.48 9.04%
EPS 8.44 7.56 7.28 7.76 16.64 2.16 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.02 0.89 0.57 0.1545 -0.0598 0.1907 33.69%
Adjusted Per Share Value based on latest NOSH - 263,247
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 108.30 97.96 101.13 77.41 72.40 62.71 63.33 9.34%
EPS 8.06 7.22 6.96 7.42 15.90 2.06 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0405 0.9746 0.8513 0.5451 0.1477 -0.057 0.179 34.07%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.64 0.63 0.41 0.40 0.43 0.40 0.41 -
P/RPS 0.56 0.61 0.39 0.49 0.57 0.61 0.61 -1.41%
P/EPS 7.58 8.33 5.63 5.15 2.58 18.52 -170.83 -
EY 13.19 12.00 17.76 19.40 38.70 5.40 -0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.62 0.46 0.70 2.78 0.00 2.15 -19.37%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 30/08/06 29/08/05 24/08/04 31/07/03 04/10/02 29/08/01 -
Price 0.68 0.75 0.47 0.40 0.52 0.36 0.50 -
P/RPS 0.60 0.73 0.44 0.49 0.69 0.55 0.74 -3.43%
P/EPS 8.06 9.92 6.46 5.15 3.13 16.67 -208.33 -
EY 12.41 10.08 15.49 19.40 32.00 6.00 -0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.74 0.53 0.70 3.37 0.00 2.62 -21.34%

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