[KFIMA] YoY Annualized Quarter 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- 419.8%
YoY- 2875.78%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 286,314 293,854 246,022 231,934 186,320 178,228 258,868 1.69%
PBT 50,506 44,812 41,558 246,332 17,386 -23,678 24,198 13.04%
Tax -15,092 -10,920 -21,200 -18,804 -9,740 -11,452 -17,324 -2.27%
NP 35,414 33,892 20,358 227,528 7,646 -35,130 6,874 31.40%
-
NP to SH 23,112 23,754 20,358 227,528 7,646 -35,130 6,874 22.38%
-
Tax Rate 29.88% 24.37% 51.01% 7.63% 56.02% - 71.59% -
Total Cost 250,900 259,962 225,664 4,406 178,674 213,358 251,994 -0.07%
-
Net Worth 276,396 239,646 155,183 140,737 -1,291,910 32,048 75,272 24.19%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 276,396 239,646 155,183 140,737 -1,291,910 32,048 75,272 24.19%
NOSH 263,234 263,348 263,023 263,159 263,655 263,343 262,366 0.05%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.37% 11.53% 8.27% 98.10% 4.10% -19.71% 2.66% -
ROE 8.36% 9.91% 13.12% 161.67% 0.00% -109.61% 9.13% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 108.77 111.58 93.54 88.13 70.67 67.68 98.67 1.63%
EPS 8.78 9.02 7.74 86.46 2.90 -13.34 2.62 22.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.91 0.59 0.5348 -4.90 0.1217 0.2869 24.12%
Adjusted Per Share Value based on latest NOSH - 263,171
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 101.45 104.12 87.17 82.18 66.02 63.15 91.72 1.69%
EPS 8.19 8.42 7.21 80.62 2.71 -12.45 2.44 22.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9793 0.8491 0.5498 0.4987 -4.5775 0.1136 0.2667 24.19%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.64 0.49 0.40 0.47 0.37 0.38 0.72 -
P/RPS 0.59 0.44 0.43 0.53 0.52 0.56 0.73 -3.48%
P/EPS 7.29 5.43 5.17 0.54 12.76 -2.85 27.48 -19.83%
EY 13.72 18.41 19.35 183.96 7.84 -35.11 3.64 24.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.68 0.88 0.00 3.12 2.51 -20.99%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 25/11/05 28/12/04 19/11/03 27/11/02 23/11/01 17/11/00 -
Price 0.68 0.46 0.46 0.47 0.59 0.50 0.70 -
P/RPS 0.63 0.41 0.49 0.53 0.83 0.74 0.71 -1.97%
P/EPS 7.74 5.10 5.94 0.54 20.34 -3.75 26.72 -18.64%
EY 12.91 19.61 16.83 183.96 4.92 -26.68 3.74 22.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.51 0.78 0.88 0.00 4.11 2.44 -19.77%

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