[KFIMA] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 18.22%
YoY- -5.91%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 451,224 466,348 511,080 443,004 370,648 368,860 298,108 7.14%
PBT 120,568 148,248 197,788 156,144 127,168 104,804 45,156 17.76%
Tax -35,948 -32,700 -44,572 -39,892 3,352 -28,560 -14,648 16.12%
NP 84,620 115,548 153,216 116,252 130,520 76,244 30,508 18.51%
-
NP to SH 58,456 82,912 97,520 69,456 73,820 39,904 22,176 17.51%
-
Tax Rate 29.82% 22.06% 22.54% 25.55% -2.64% 27.25% 32.44% -
Total Cost 366,604 350,800 357,864 326,752 240,128 292,616 267,600 5.38%
-
Net Worth 623,998 575,925 492,339 418,314 360,675 313,230 286,396 13.84%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 623,998 575,925 492,339 418,314 360,675 313,230 286,396 13.84%
NOSH 270,129 265,403 263,282 263,090 263,266 263,219 262,748 0.46%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 18.75% 24.78% 29.98% 26.24% 35.21% 20.67% 10.23% -
ROE 9.37% 14.40% 19.81% 16.60% 20.47% 12.74% 7.74% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 167.04 175.71 194.12 168.38 140.79 140.13 113.46 6.65%
EPS 21.64 31.24 37.04 26.40 28.04 15.16 8.44 16.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.17 1.87 1.59 1.37 1.19 1.09 13.32%
Adjusted Per Share Value based on latest NOSH - 263,090
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 159.88 165.24 181.09 156.96 131.33 130.69 105.63 7.14%
EPS 20.71 29.38 34.55 24.61 26.16 14.14 7.86 17.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2109 2.0406 1.7445 1.4822 1.2779 1.1098 1.0148 13.84%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.06 1.86 1.65 0.94 0.62 0.45 0.64 -
P/RPS 1.23 1.06 0.85 0.56 0.44 0.32 0.56 13.99%
P/EPS 9.52 5.95 4.45 3.56 2.21 2.97 7.58 3.86%
EY 10.50 16.80 22.45 28.09 45.23 33.69 13.19 -3.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.86 0.88 0.59 0.45 0.38 0.59 7.08%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 30/08/12 18/08/11 30/08/10 20/08/09 25/08/08 29/08/07 -
Price 1.94 2.20 1.68 1.16 0.72 0.53 0.68 -
P/RPS 1.16 1.25 0.87 0.69 0.51 0.38 0.60 11.60%
P/EPS 8.96 7.04 4.54 4.39 2.57 3.50 8.06 1.77%
EY 11.15 14.20 22.05 22.76 38.94 28.60 12.41 -1.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.01 0.90 0.73 0.53 0.45 0.62 5.18%

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