[KFIMA] YoY TTM 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- 159.79%
YoY- 386.17%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 296,561 271,037 230,120 243,943 191,356 194,218 297,061 -0.02%
PBT 53,200 96,284 33,404 178,045 -41,452 -28,367 3,150 60.14%
Tax -5,570 -15,754 -17,490 -14,789 -15,829 10,957 4,101 -
NP 47,630 80,530 15,914 163,256 -57,281 -17,410 7,251 36.83%
-
NP to SH 34,541 75,461 15,914 163,256 -57,048 -35,232 -11,012 -
-
Tax Rate 10.47% 16.36% 52.36% 8.31% - - -130.19% -
Total Cost 248,931 190,507 214,206 80,687 248,637 211,628 289,810 -2.50%
-
Net Worth 276,569 239,678 155,050 140,743 -1,295,538 32,005 75,697 24.09%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 1,893 - - - - - -
Div Payout % - 2.51% - - - - - -
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 276,569 239,678 155,050 140,743 -1,295,538 32,005 75,697 24.09%
NOSH 263,400 263,382 262,797 263,171 264,395 262,990 263,846 -0.02%
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 16.06% 29.71% 6.92% 66.92% -29.93% -8.96% 2.44% -
ROE 12.49% 31.48% 10.26% 116.00% 0.00% -110.08% -14.55% -
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 112.59 102.91 87.57 92.69 72.37 73.85 112.59 0.00%
EPS 13.11 28.65 6.06 62.03 -21.58 -13.40 -4.17 -
DPS 0.00 0.72 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 107.74 98.47 83.60 88.62 69.52 70.56 107.92 -0.02%
EPS 12.55 27.42 5.78 59.31 -20.73 -12.80 -4.00 -
DPS 0.00 0.69 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0048 0.8708 0.5633 0.5113 -4.7067 0.1163 0.275 24.09%
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 0.57 0.48 0.46 0.51 0.51 0.51 0.64 -1.91%
P/EPS 4.88 1.71 6.61 0.76 -1.71 -2.84 -17.25 -
EY 20.49 58.47 15.14 131.99 -58.32 -35.25 -5.80 -
DY 0.00 1.47 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 0.60 0.45 0.53 0.51 0.82 0.68 0.62 -0.54%
P/EPS 5.19 1.61 7.60 0.76 -2.73 -3.73 -16.77 -
EY 19.28 62.28 13.16 131.99 -36.57 -26.79 -5.96 -
DY 0.00 1.57 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