[KFIMA] YoY Cumulative 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- 939.61%
YoY- 2875.78%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 143,157 146,927 123,011 115,967 93,160 89,114 129,434 1.69%
PBT 25,253 22,406 20,779 123,166 8,693 -11,839 12,099 13.04%
Tax -7,546 -5,460 -10,600 -9,402 -4,870 -5,726 -8,662 -2.27%
NP 17,707 16,946 10,179 113,764 3,823 -17,565 3,437 31.40%
-
NP to SH 11,556 11,877 10,179 113,764 3,823 -17,565 3,437 22.38%
-
Tax Rate 29.88% 24.37% 51.01% 7.63% 56.02% - 71.59% -
Total Cost 125,450 129,981 112,832 2,203 89,337 106,679 125,997 -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 4.18% 4.96% 6.56% 80.83% 0.00% -54.81% 4.57% -
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 54.38 55.79 46.77 44.07 35.33 33.84 49.33 1.63%
EPS 4.39 4.51 3.87 43.23 1.45 -6.67 1.31 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 52.01 53.38 44.69 42.13 33.85 32.38 47.02 1.69%
EPS 4.20 4.31 3.70 41.33 1.39 -6.38 1.25 22.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0041 0.8706 0.5638 0.5113 -4.6935 0.1164 0.2735 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 1.18 0.88 0.86 1.07 1.05 1.12 1.46 -3.48%
P/EPS 14.58 10.86 10.34 1.09 25.52 -5.70 54.96 -19.83%
EY 6.86 9.20 9.68 91.98 3.92 -17.55 1.82 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 1.25 0.82 0.98 1.07 1.67 1.48 1.42 -2.10%
P/EPS 15.49 10.20 11.89 1.09 40.69 -7.50 53.44 -18.64%
EY 6.46 9.80 8.41 91.98 2.46 -13.34 1.87 22.93%
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