[FIMACOR] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 2.76%
YoY- 107.97%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 98,506 107,500 111,140 84,268 105,503 103,846 76,430 18.41%
PBT 20,061 20,225 22,856 15,716 13,098 14,052 8,908 71.72%
Tax -6,247 -6,638 -7,386 -5,076 -2,744 -4,654 -3,298 53.03%
NP 13,814 13,586 15,470 10,640 10,354 9,397 5,610 82.24%
-
NP to SH 13,814 13,586 15,470 10,640 10,354 9,397 5,610 82.24%
-
Tax Rate 31.14% 32.82% 32.32% 32.30% 20.95% 33.12% 37.02% -
Total Cost 84,692 93,913 95,670 73,628 95,149 94,449 70,820 12.65%
-
Net Worth 140,848 133,956 137,046 131,453 132,400 125,469 121,653 10.25%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 5,417 7,226 - - 3,871 - - -
Div Payout % 39.22% 53.19% - - 37.39% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 140,848 133,956 137,046 131,453 132,400 125,469 121,653 10.25%
NOSH 77,389 77,431 77,427 77,325 77,427 77,450 77,486 -0.08%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 14.02% 12.64% 13.92% 12.63% 9.81% 9.05% 7.34% -
ROE 9.81% 10.14% 11.29% 8.09% 7.82% 7.49% 4.61% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 127.29 138.83 143.54 108.98 136.26 134.08 98.64 18.51%
EPS 17.85 17.55 19.98 13.76 13.37 12.13 7.24 82.40%
DPS 7.00 9.33 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.82 1.73 1.77 1.70 1.71 1.62 1.57 10.34%
Adjusted Per Share Value based on latest NOSH - 77,325
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 40.16 43.83 45.31 34.36 43.02 42.34 31.16 18.41%
EPS 5.63 5.54 6.31 4.34 4.22 3.83 2.29 82.05%
DPS 2.21 2.95 0.00 0.00 1.58 0.00 0.00 -
NAPS 0.5743 0.5462 0.5588 0.536 0.5398 0.5116 0.496 10.25%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.46 1.31 1.23 1.05 1.19 1.00 1.07 -
P/RPS 1.15 0.94 0.86 0.96 0.87 0.75 1.08 4.27%
P/EPS 8.18 7.47 6.16 7.63 8.90 8.24 14.78 -32.56%
EY 12.23 13.39 16.24 13.10 11.24 12.13 6.77 48.27%
DY 4.79 7.12 0.00 0.00 4.20 0.00 0.00 -
P/NAPS 0.80 0.76 0.69 0.62 0.70 0.62 0.68 11.43%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 19/02/04 17/11/03 31/07/03 21/05/03 24/02/03 20/11/02 -
Price 1.32 1.44 1.18 1.15 1.01 1.00 1.02 -
P/RPS 1.04 1.04 0.82 1.06 0.74 0.75 1.03 0.64%
P/EPS 7.39 8.21 5.91 8.36 7.55 8.24 14.09 -34.93%
EY 13.52 12.19 16.93 11.97 13.24 12.13 7.10 53.57%
DY 5.30 6.48 0.00 0.00 4.95 0.00 0.00 -
P/NAPS 0.73 0.83 0.67 0.68 0.59 0.62 0.65 8.03%

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