[KFIMA] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -46.51%
YoY- 28.27%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 127,807 118,343 106,645 95,013 99,386 73,884 75,748 9.10%
PBT 36,111 36,981 30,336 20,898 16,462 13,972 14,420 16.51%
Tax -9,387 -11,079 -8,198 -1,262 -4,534 -3,576 -4,272 14.00%
NP 26,724 25,902 22,138 19,636 11,928 10,396 10,148 17.49%
-
NP to SH 19,035 16,938 14,810 9,872 7,696 5,223 6,585 19.33%
-
Tax Rate 25.99% 29.96% 27.02% 6.04% 27.54% 25.59% 29.63% -
Total Cost 101,083 92,441 84,507 75,377 87,458 63,488 65,600 7.46%
-
Net Worth 566,264 504,983 428,779 373,857 324,180 290,166 276,569 12.67%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 566,264 504,983 428,779 373,857 324,180 290,166 276,569 12.67%
NOSH 265,851 263,012 263,055 263,280 263,561 263,787 263,400 0.15%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 20.91% 21.89% 20.76% 20.67% 12.00% 14.07% 13.40% -
ROE 3.36% 3.35% 3.45% 2.64% 2.37% 1.80% 2.38% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 48.07 45.00 40.54 36.09 37.71 28.01 28.76 8.92%
EPS 7.16 6.44 5.63 3.75 2.92 1.98 2.50 19.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 1.92 1.63 1.42 1.23 1.10 1.05 12.49%
Adjusted Per Share Value based on latest NOSH - 263,280
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 45.28 41.93 37.79 33.66 35.21 26.18 26.84 9.09%
EPS 6.74 6.00 5.25 3.50 2.73 1.85 2.33 19.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0064 1.7893 1.5192 1.3246 1.1486 1.0281 0.9799 12.67%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.05 1.50 1.12 0.78 0.45 0.69 0.64 -
P/RPS 4.26 3.33 2.76 2.16 1.19 2.46 2.23 11.38%
P/EPS 28.63 23.29 19.89 20.80 15.41 34.85 25.60 1.88%
EY 3.49 4.29 5.03 4.81 6.49 2.87 3.91 -1.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.78 0.69 0.55 0.37 0.63 0.61 7.84%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 24/11/11 03/11/10 26/11/09 27/11/08 27/11/07 29/11/06 -
Price 1.81 1.70 1.30 0.87 0.38 0.64 0.68 -
P/RPS 3.76 3.78 3.21 2.41 1.01 2.28 2.36 8.06%
P/EPS 25.28 26.40 23.09 23.20 13.01 32.32 27.20 -1.21%
EY 3.96 3.79 4.33 4.31 7.68 3.09 3.68 1.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.89 0.80 0.61 0.31 0.58 0.65 4.56%

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