[KFIMA] YoY Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 44.55%
YoY- 13.85%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 544,789 504,586 486,524 470,753 431,884 410,447 369,070 6.70%
PBT 122,302 129,362 142,016 153,812 140,930 115,726 81,193 7.06%
Tax -38,285 -39,331 -37,766 -37,269 -33,428 -29,293 -10,566 23.92%
NP 84,017 90,031 104,250 116,543 107,502 86,433 70,627 2.93%
-
NP to SH 58,576 60,302 77,311 80,864 71,027 58,749 46,160 4.04%
-
Tax Rate 31.30% 30.40% 26.59% 24.23% 23.72% 25.31% 13.01% -
Total Cost 460,772 414,555 382,274 354,210 324,382 324,014 298,443 7.50%
-
Net Worth 730,123 634,078 604,786 545,239 439,477 400,082 334,261 13.90%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 23,419 21,770 21,408 21,072 18,421 13,160 7,895 19.85%
Div Payout % 39.98% 36.10% 27.69% 26.06% 25.94% 22.40% 17.11% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 730,123 634,078 604,786 545,239 439,477 400,082 334,261 13.90%
NOSH 275,518 272,136 267,604 263,400 263,160 263,212 263,197 0.76%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 15.42% 17.84% 21.43% 24.76% 24.89% 21.06% 19.14% -
ROE 8.02% 9.51% 12.78% 14.83% 16.16% 14.68% 13.81% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 197.73 185.42 181.81 178.72 164.11 155.94 140.23 5.89%
EPS 21.26 22.16 28.89 30.70 26.99 22.32 17.54 3.25%
DPS 8.50 8.00 8.00 8.00 7.00 5.00 3.00 18.94%
NAPS 2.65 2.33 2.26 2.07 1.67 1.52 1.27 13.03%
Adjusted Per Share Value based on latest NOSH - 263,446
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 193.03 178.78 172.38 166.80 153.02 145.43 130.77 6.70%
EPS 20.75 21.37 27.39 28.65 25.17 20.82 16.36 4.03%
DPS 8.30 7.71 7.59 7.47 6.53 4.66 2.80 19.84%
NAPS 2.587 2.2467 2.1429 1.9319 1.5572 1.4176 1.1844 13.90%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.99 2.33 1.88 1.87 1.64 1.05 0.39 -
P/RPS 1.01 1.26 1.03 1.05 1.00 0.67 0.28 23.82%
P/EPS 9.36 10.52 6.51 6.09 6.08 4.70 2.22 27.08%
EY 10.68 9.51 15.37 16.42 16.46 21.26 44.97 -21.29%
DY 4.27 3.43 4.26 4.28 4.27 4.76 7.69 -9.33%
P/NAPS 0.75 1.00 0.83 0.90 0.98 0.69 0.31 15.85%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 26/05/14 30/05/13 17/05/12 26/05/11 26/05/10 29/05/09 -
Price 1.96 2.29 2.19 1.79 1.71 0.89 0.58 -
P/RPS 0.99 1.24 1.20 1.00 1.04 0.57 0.41 15.81%
P/EPS 9.22 10.33 7.58 5.83 6.34 3.99 3.31 18.60%
EY 10.85 9.68 13.19 17.15 15.78 25.08 30.24 -15.69%
DY 4.34 3.49 3.65 4.47 4.09 5.62 5.17 -2.87%
P/NAPS 0.74 0.98 0.97 0.86 1.02 0.59 0.46 8.24%

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