[KFIMA] YoY TTM Result on 31-Mar-2011 [#4]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 10.02%
YoY- 20.9%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 504,586 486,524 470,753 431,884 410,446 369,070 308,762 8.52%
PBT 129,362 142,016 153,811 140,930 115,727 81,196 56,758 14.71%
Tax -39,331 -37,766 -37,269 -33,428 -18,663 -10,567 -14,156 18.55%
NP 90,031 104,250 116,542 107,502 97,064 70,629 42,602 13.27%
-
NP to SH 60,407 77,311 80,991 71,027 58,750 43,985 29,580 12.63%
-
Tax Rate 30.40% 26.59% 24.23% 23.72% 16.13% 13.01% 24.94% -
Total Cost 414,555 382,274 354,211 324,382 313,382 298,441 266,160 7.66%
-
Net Worth 543,114 604,733 545,333 463,047 399,941 334,189 299,712 10.41%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 21,724 21,406 21,075 - - - 6,572 22.03%
Div Payout % 35.96% 27.69% 26.02% - - - 22.22% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 543,114 604,733 545,333 463,047 399,941 334,189 299,712 10.41%
NOSH 271,557 267,581 263,446 263,095 263,119 263,141 262,905 0.54%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 17.84% 21.43% 24.76% 24.89% 23.65% 19.14% 13.80% -
ROE 11.12% 12.78% 14.85% 15.34% 14.69% 13.16% 9.87% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 185.81 181.82 178.69 164.16 155.99 140.26 117.44 7.94%
EPS 22.24 28.89 30.74 27.00 22.33 16.72 11.25 12.02%
DPS 8.00 8.00 8.00 0.00 0.00 0.00 2.50 21.38%
NAPS 2.00 2.26 2.07 1.76 1.52 1.27 1.14 9.81%
Adjusted Per Share Value based on latest NOSH - 263,095
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 178.78 172.38 166.80 153.02 145.43 130.77 109.40 8.52%
EPS 21.40 27.39 28.70 25.17 20.82 15.58 10.48 12.62%
DPS 7.70 7.58 7.47 0.00 0.00 0.00 2.33 22.03%
NAPS 1.9244 2.1427 1.9322 1.6407 1.4171 1.1841 1.0619 10.41%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.33 1.88 1.87 1.64 1.05 0.39 0.46 -
P/RPS 1.25 1.03 1.05 1.00 0.67 0.28 0.39 21.41%
P/EPS 10.47 6.51 6.08 6.07 4.70 2.33 4.09 16.95%
EY 9.55 15.37 16.44 16.46 21.26 42.86 24.46 -14.50%
DY 3.43 4.26 4.28 0.00 0.00 0.00 5.43 -7.36%
P/NAPS 1.17 0.83 0.90 0.93 0.69 0.31 0.40 19.57%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 30/05/13 17/05/12 26/05/11 26/05/10 29/05/09 30/05/08 -
Price 2.29 2.19 1.79 1.71 0.89 0.58 0.47 -
P/RPS 1.23 1.20 1.00 1.04 0.57 0.41 0.40 20.57%
P/EPS 10.29 7.58 5.82 6.33 3.99 3.47 4.18 16.19%
EY 9.71 13.19 17.17 15.79 25.09 28.82 23.94 -13.95%
DY 3.49 3.65 4.47 0.00 0.00 0.00 5.32 -6.78%
P/NAPS 1.15 0.97 0.86 0.97 0.59 0.46 0.41 18.74%

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