[KFIMA] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -97.15%
YoY- -91.91%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 80,505 86,624 66,384 56,188 67,420 53,601 53,582 7.01%
PBT 14,616 18,241 63,123 6,605 40,904 5,761 -5,418 -
Tax -4,641 -5,060 -6,557 -3,672 -4,662 -4,596 5,418 -
NP 9,975 13,181 56,566 2,933 36,242 1,165 0 -
-
NP to SH 7,114 8,678 56,566 2,933 36,242 1,165 -4,115 -
-
Tax Rate 31.75% 27.74% 10.39% 55.59% 11.40% 79.78% - -
Total Cost 70,530 73,443 9,818 53,255 31,178 52,436 53,582 4.68%
-
Net Worth 279,290 315,563 210,576 148,816 25,714 33,599 69,295 26.13%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 279,290 315,563 210,576 148,816 25,714 33,599 69,295 26.13%
NOSH 263,481 262,969 263,220 264,234 263,195 264,772 263,782 -0.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 12.39% 15.22% 85.21% 5.22% 53.76% 2.17% 0.00% -
ROE 2.55% 2.75% 26.86% 1.97% 140.94% 3.47% -5.94% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 30.55 32.94 25.22 21.26 25.62 20.24 20.31 7.03%
EPS 2.70 3.30 21.49 1.11 13.77 0.44 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.20 0.80 0.5632 0.0977 0.1269 0.2627 26.16%
Adjusted Per Share Value based on latest NOSH - 264,234
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 28.52 30.69 23.52 19.91 23.89 18.99 18.99 7.00%
EPS 2.52 3.07 20.04 1.04 12.84 0.41 -1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9896 1.1181 0.7461 0.5273 0.0911 0.119 0.2455 26.14%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.62 0.46 0.47 0.46 0.52 0.43 0.51 -
P/RPS 2.03 1.40 1.86 2.16 2.03 2.12 2.51 -3.47%
P/EPS 22.96 13.94 2.19 41.44 3.78 97.73 -32.69 -
EY 4.35 7.17 45.72 2.41 26.48 1.02 -3.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.38 0.59 0.82 5.32 3.39 1.94 -18.22%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 24/02/06 25/02/05 27/02/04 25/02/03 27/02/02 28/02/01 -
Price 0.72 0.50 0.50 0.47 0.40 0.47 0.46 -
P/RPS 2.36 1.52 1.98 2.21 1.56 2.32 2.26 0.72%
P/EPS 26.67 15.15 2.33 42.34 2.90 106.82 -29.49 -
EY 3.75 6.60 42.98 2.36 34.43 0.94 -3.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.42 0.63 0.83 4.09 3.70 1.75 -14.57%

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