[KFIMA] YoY TTM Result on 30-Sep-2019 [#2]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- -36.79%
YoY- -35.2%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 738,940 521,518 490,835 483,805 472,968 506,342 548,089 5.10%
PBT 188,428 119,522 59,622 76,211 112,283 96,745 117,054 8.25%
Tax -38,289 -36,214 -23,713 -29,457 -27,796 -34,709 -34,626 1.68%
NP 150,139 83,308 35,909 46,754 84,487 62,036 82,428 10.50%
-
NP to SH 103,262 63,870 35,065 37,680 58,145 39,474 54,434 11.25%
-
Tax Rate 20.32% 30.30% 39.77% 38.65% 24.76% 35.88% 29.58% -
Total Cost 588,801 438,210 454,926 437,051 388,481 444,306 465,661 3.98%
-
Net Worth 886,309 818,890 795,077 799,076 772,027 753,559 754,645 2.71%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 41,524 33,482 25,287 25,346 25,397 25,147 24,866 8.91%
Div Payout % 40.21% 52.42% 72.12% 67.27% 43.68% 63.71% 45.68% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 886,309 818,890 795,077 799,076 772,027 753,559 754,645 2.71%
NOSH 282,231 282,231 282,231 282,231 282,231 282,231 277,443 0.28%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 20.32% 15.97% 7.32% 9.66% 17.86% 12.25% 15.04% -
ROE 11.65% 7.80% 4.41% 4.72% 7.53% 5.24% 7.21% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 267.63 187.87 175.33 171.95 167.86 179.41 197.55 5.18%
EPS 37.40 23.01 12.53 13.39 20.64 13.99 19.62 11.34%
DPS 15.00 12.00 9.00 9.00 9.00 9.00 9.00 8.88%
NAPS 3.21 2.95 2.84 2.84 2.74 2.67 2.72 2.79%
Adjusted Per Share Value based on latest NOSH - 282,231
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 261.82 184.78 173.91 171.42 167.58 179.41 194.20 5.10%
EPS 36.59 22.63 12.42 13.35 20.60 13.99 19.29 11.25%
DPS 14.71 11.86 8.96 8.98 9.00 8.91 8.81 8.91%
NAPS 3.1404 2.9015 2.8171 2.8313 2.7354 2.67 2.6739 2.71%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.91 2.00 1.46 1.62 1.58 1.69 1.84 -
P/RPS 0.71 1.06 0.83 0.94 0.94 0.94 0.93 -4.39%
P/EPS 5.11 8.69 11.66 12.10 7.66 12.08 9.38 -9.62%
EY 19.58 11.50 8.58 8.27 13.06 8.28 10.66 10.65%
DY 7.85 6.00 6.16 5.56 5.70 5.33 4.89 8.20%
P/NAPS 0.60 0.68 0.51 0.57 0.58 0.63 0.68 -2.06%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 30/11/21 13/11/20 26/11/19 27/11/18 24/11/17 28/11/16 -
Price 2.00 2.08 1.50 1.67 1.51 1.62 1.76 -
P/RPS 0.75 1.11 0.86 0.97 0.90 0.90 0.89 -2.81%
P/EPS 5.35 9.04 11.98 12.47 7.32 11.58 8.97 -8.24%
EY 18.70 11.06 8.35 8.02 13.67 8.63 11.15 8.99%
DY 7.50 5.77 6.00 5.39 5.96 5.56 5.11 6.60%
P/NAPS 0.62 0.71 0.53 0.59 0.55 0.61 0.65 -0.78%

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