[KFIMA] YoY TTM Result on 31-Mar-2010 [#4]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -7.11%
YoY- 33.57%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 486,524 470,753 431,884 410,446 369,070 308,762 294,834 8.69%
PBT 142,016 153,811 140,930 115,727 81,196 56,758 51,389 18.44%
Tax -37,766 -37,269 -33,428 -18,663 -10,567 -14,156 -10,740 23.29%
NP 104,250 116,542 107,502 97,064 70,629 42,602 40,649 16.97%
-
NP to SH 77,311 80,991 71,027 58,750 43,985 29,580 29,660 17.29%
-
Tax Rate 26.59% 24.23% 23.72% 16.13% 13.01% 24.94% 20.90% -
Total Cost 382,274 354,211 324,382 313,382 298,441 266,160 254,185 7.03%
-
Net Worth 604,733 545,333 463,047 399,941 334,189 299,712 286,581 13.24%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 21,406 21,075 - - - 6,572 - -
Div Payout % 27.69% 26.02% - - - 22.22% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 604,733 545,333 463,047 399,941 334,189 299,712 286,581 13.24%
NOSH 267,581 263,446 263,095 263,119 263,141 262,905 262,918 0.29%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 21.43% 24.76% 24.89% 23.65% 19.14% 13.80% 13.79% -
ROE 12.78% 14.85% 15.34% 14.69% 13.16% 9.87% 10.35% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 181.82 178.69 164.16 155.99 140.26 117.44 112.14 8.37%
EPS 28.89 30.74 27.00 22.33 16.72 11.25 11.28 16.95%
DPS 8.00 8.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.26 2.07 1.76 1.52 1.27 1.14 1.09 12.90%
Adjusted Per Share Value based on latest NOSH - 263,119
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 172.38 166.80 153.02 145.43 130.77 109.40 104.47 8.69%
EPS 27.39 28.70 25.17 20.82 15.58 10.48 10.51 17.29%
DPS 7.58 7.47 0.00 0.00 0.00 2.33 0.00 -
NAPS 2.1427 1.9322 1.6407 1.4171 1.1841 1.0619 1.0154 13.24%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.88 1.87 1.64 1.05 0.39 0.46 0.62 -
P/RPS 1.03 1.05 1.00 0.67 0.28 0.39 0.55 11.01%
P/EPS 6.51 6.08 6.07 4.70 2.33 4.09 5.50 2.84%
EY 15.37 16.44 16.46 21.26 42.86 24.46 18.20 -2.77%
DY 4.26 4.28 0.00 0.00 0.00 5.43 0.00 -
P/NAPS 0.83 0.90 0.93 0.69 0.31 0.40 0.57 6.45%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 17/05/12 26/05/11 26/05/10 29/05/09 30/05/08 25/05/07 -
Price 2.19 1.79 1.71 0.89 0.58 0.47 0.61 -
P/RPS 1.20 1.00 1.04 0.57 0.41 0.40 0.54 14.22%
P/EPS 7.58 5.82 6.33 3.99 3.47 4.18 5.41 5.77%
EY 13.19 17.17 15.79 25.09 28.82 23.94 18.49 -5.46%
DY 3.65 4.47 0.00 0.00 0.00 5.32 0.00 -
P/NAPS 0.97 0.86 0.97 0.59 0.46 0.41 0.56 9.57%

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