[KFIMA] YoY Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 337.14%
YoY- -42.8%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 304,876 298,216 311,401 252,526 229,540 214,106 190,286 8.16%
PBT 55,360 53,158 54,196 111,869 173,028 66,129 -8,104 -
Tax -13,562 -16,249 -14,026 -22,876 -17,432 -12,709 8,104 -
NP 41,797 36,909 40,169 88,993 155,596 53,420 0 -
-
NP to SH 29,064 24,893 27,406 88,993 155,596 53,420 -21,865 -
-
Tax Rate 24.50% 30.57% 25.88% 20.45% 10.07% 19.22% - -
Total Cost 263,078 261,306 271,232 163,533 73,944 160,686 190,286 5.54%
-
Net Worth 297,484 279,128 315,825 210,552 148,226 25,718 33,403 43.94%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 297,484 279,128 315,825 210,552 148,226 25,718 33,403 43.94%
NOSH 263,260 263,328 263,188 263,190 263,186 263,239 263,226 0.00%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 13.71% 12.38% 12.90% 35.24% 67.79% 24.95% 0.00% -
ROE 9.77% 8.92% 8.68% 42.27% 104.97% 207.71% -65.46% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 115.81 113.25 118.32 95.95 87.22 81.34 72.29 8.16%
EPS 11.04 9.45 10.41 33.81 59.12 20.29 -8.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.06 1.20 0.80 0.5632 0.0977 0.1269 43.94%
Adjusted Per Share Value based on latest NOSH - 263,220
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 110.76 108.34 113.13 91.74 83.39 77.79 69.13 8.16%
EPS 10.56 9.04 9.96 32.33 56.53 19.41 -7.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0808 1.0141 1.1474 0.7649 0.5385 0.0934 0.1214 43.94%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.62 0.62 0.46 0.47 0.46 0.52 0.43 -
P/RPS 0.54 0.55 0.39 0.49 0.53 0.64 0.59 -1.46%
P/EPS 5.62 6.56 4.42 1.39 0.78 2.56 -5.18 -
EY 17.81 15.25 22.64 71.94 128.52 39.03 -19.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.38 0.59 0.82 5.32 3.39 -26.13%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 26/02/07 24/02/06 25/02/05 27/02/04 25/02/03 27/02/02 -
Price 0.53 0.72 0.50 0.50 0.47 0.40 0.47 -
P/RPS 0.46 0.64 0.42 0.52 0.54 0.49 0.65 -5.59%
P/EPS 4.80 7.62 4.80 1.48 0.79 1.97 -5.66 -
EY 20.83 13.13 20.83 67.63 125.79 50.73 -17.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.68 0.42 0.63 0.83 4.09 3.70 -29.08%

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