[KFIMA] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 19.28%
YoY- 54.25%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 459,570 448,903 428,535 369,517 326,450 301,952 298,147 7.47%
PBT 141,426 151,341 122,971 86,787 71,670 51,845 51,699 18.24%
Tax -34,301 -34,598 -29,474 -2,589 -17,634 -11,128 -4,221 41.74%
NP 107,125 116,743 93,497 84,198 54,036 40,717 47,478 14.51%
-
NP to SH 77,339 78,043 57,659 52,464 34,012 30,233 35,041 14.09%
-
Tax Rate 24.25% 22.86% 23.97% 2.98% 24.60% 21.46% 8.16% -
Total Cost 352,445 332,160 335,038 285,319 272,414 261,235 250,669 5.83%
-
Net Worth 575,925 492,339 418,314 360,675 313,230 286,396 268,276 13.56%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 21,075 - - - 6,572 - - -
Div Payout % 27.25% - - - 19.32% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 575,925 492,339 418,314 360,675 313,230 286,396 268,276 13.56%
NOSH 265,403 263,282 263,090 263,266 263,219 262,748 263,015 0.15%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 23.31% 26.01% 21.82% 22.79% 16.55% 13.48% 15.92% -
ROE 13.43% 15.85% 13.78% 14.55% 10.86% 10.56% 13.06% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 173.16 170.50 162.88 140.36 124.02 114.92 113.36 7.30%
EPS 29.14 29.64 21.92 19.93 12.92 11.51 13.32 13.92%
DPS 8.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.17 1.87 1.59 1.37 1.19 1.09 1.02 13.39%
Adjusted Per Share Value based on latest NOSH - 263,266
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 162.83 159.05 151.84 130.93 115.67 106.99 105.64 7.47%
EPS 27.40 27.65 20.43 18.59 12.05 10.71 12.42 14.08%
DPS 7.47 0.00 0.00 0.00 2.33 0.00 0.00 -
NAPS 2.0406 1.7445 1.4822 1.2779 1.1098 1.0148 0.9506 13.56%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.86 1.65 0.94 0.62 0.45 0.64 0.63 -
P/RPS 1.07 0.97 0.58 0.44 0.36 0.56 0.56 11.38%
P/EPS 6.38 5.57 4.29 3.11 3.48 5.56 4.73 5.10%
EY 15.67 17.97 23.31 32.14 28.71 17.98 21.15 -4.87%
DY 4.30 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.86 0.88 0.59 0.45 0.38 0.59 0.62 5.59%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 18/08/11 30/08/10 20/08/09 25/08/08 29/08/07 30/08/06 -
Price 2.20 1.68 1.16 0.72 0.53 0.68 0.75 -
P/RPS 1.27 0.99 0.71 0.51 0.43 0.59 0.66 11.51%
P/EPS 7.55 5.67 5.29 3.61 4.10 5.91 5.63 5.00%
EY 13.25 17.64 18.89 27.68 24.38 16.92 17.76 -4.76%
DY 3.64 0.00 0.00 0.00 4.72 0.00 0.00 -
P/NAPS 1.01 0.90 0.73 0.53 0.45 0.62 0.74 5.31%

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