[FIMACOR] QoQ Annualized Quarter Result on 30-Jun-2008 [#1]

Stock

[FIMACOR] FIMA CORPORATION BHD

Announcement Date

20-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

30-Jun-2008 [#1]

Profit Trend

QoQ- 82.6%

YoY- 129.23%

Quarter Report

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Annualized Quarter Result
Revenue	223,465	236,945	245,816	255,564	176,788	175,406	179,906	15.53%
YoY %	-5.69%	-3.61%	-3.81%	44.56%	0.79%	-2.50%	-	-
Horiz. %	124.21%	131.70%	136.64%	142.05%	98.27%	97.50%	100.00%	-
PBT	62,093	62,068	67,892	86,332	40,945	40,397	43,744	26.27%
YoY %	0.04%	-8.58%	-21.36%	110.85%	1.36%	-7.65%	-	-
Horiz. %	141.95%	141.89%	155.20%	197.36%	93.60%	92.35%	100.00%	-
Tax	-2,612	-16,477	-19,160	-22,596	-9,573	-10,258	-11,222	-62.12%
YoY %	84.15%	14.00%	15.21%	-136.04%	6.68%	8.59%	-	-
Horiz. %	23.28%	146.83%	170.74%	201.35%	85.31%	91.41%	100.00%	-
NP	59,481	45,590	48,732	63,736	31,372	30,138	32,522	49.49%
YoY %	30.47%	-6.45%	-23.54%	103.16%	4.09%	-7.33%	-	-
Horiz. %	182.89%	140.18%	149.84%	195.98%	96.46%	92.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,130	41,493	43,916	56,024	30,681	29,734	31,358	49.11%
YoY %	37.69%	-5.52%	-21.61%	82.60%	3.18%	-5.18%	-	-
Horiz. %	182.19%	132.32%	140.05%	178.66%	97.84%	94.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.21%	26.55%	28.22%	26.17%	23.38%	25.39%	25.65%	-
YoY %	-84.14%	-5.92%	7.83%	11.93%	-7.92%	-1.01%	-	-
Horiz. %	16.41%	103.51%	110.02%	102.03%	91.15%	98.99%	100.00%	-
Total Cost	163,984	191,354	197,084	191,828	145,416	145,268	147,384	7.36%
YoY %	-14.30%	-2.91%	2.74%	31.92%	0.10%	-1.44%	-	-
Horiz. %	111.26%	129.83%	133.72%	130.16%	98.66%	98.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	246,458	220,261	229,472	223,966	208,393	213,398	209,433	11.45%
YoY %	11.89%	-4.01%	2.46%	7.47%	-2.35%	1.89%	-	-
Horiz. %	117.68%	105.17%	109.57%	106.94%	99.50%	101.89%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	13,737	7,557	11,351	-	13,024	16,289	11,408	13.17%
YoY %	81.78%	-33.42%	0.00%	-	-20.04%	42.79%	-	-
Horiz. %	120.42%	66.24%	99.50%	-	114.17%	142.79%	100.00%	-
Div Payout %	24.05%	18.21%	25.85%	-	42.45%	54.78%	36.38%	-
YoY %	32.07%	-29.56%	0.00%	-	-22.51%	50.58%	-	-
Horiz. %	66.11%	50.05%	71.06%	-	116.68%	150.58%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	246,458	220,261	229,472	223,966	208,393	213,398	209,433	11.45%
YoY %	11.89%	-4.01%	2.46%	7.47%	-2.35%	1.89%	-	-
Horiz. %	117.68%	105.17%	109.57%	106.94%	99.50%	101.89%	100.00%	-
NOSH	80,806	80,978	81,085	81,147	81,403	81,449	81,491	-0.56%
YoY %	-0.21%	-0.13%	-0.08%	-0.31%	-0.06%	-0.05%	-	-
Horiz. %	99.16%	99.37%	99.50%	99.58%	99.89%	99.95%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	26.62%	19.24%	19.82%	24.94%	17.75%	17.18%	18.08%	-
YoY %	38.36%	-2.93%	-20.53%	40.51%	3.32%	-4.98%	-	-
Horiz. %	147.23%	106.42%	109.62%	137.94%	98.17%	95.02%	100.00%	-
ROE	23.18%	18.84%	19.14%	25.01%	14.72%	13.93%	14.97%	-
YoY %	23.04%	-1.57%	-23.47%	69.90%	5.67%	-6.95%	-	-
Horiz. %	154.84%	125.85%	127.86%	167.07%	98.33%	93.05%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	276.54	292.60	303.16	314.94	217.17	215.36	220.77	16.18%
YoY %	-5.49%	-3.48%	-3.74%	45.02%	0.84%	-2.45%	-	-
Horiz. %	125.26%	132.54%	137.32%	142.66%	98.37%	97.55%	100.00%	-
EPS	70.70	51.24	54.16	69.04	37.69	36.51	38.48	49.95%
YoY %	37.98%	-5.39%	-21.55%	83.18%	3.23%	-5.12%	-	-
Horiz. %	183.73%	133.16%	140.75%	179.42%	97.95%	94.88%	100.00%	-
DPS	17.00	9.33	14.00	0.00	16.00	20.00	14.00	13.80%
YoY %	82.21%	-33.36%	0.00%	0.00%	-20.00%	42.86%	-	-
Horiz. %	121.43%	66.64%	100.00%	0.00%	114.29%	142.86%	100.00%	-
NAPS	3.05	2.72	2.83	2.76	2.56	2.62	2.57	12.08%
YoY %	12.13%	-3.89%	2.54%	7.81%	-2.29%	1.95%	-	-
Horiz. %	118.68%	105.84%	110.12%	107.39%	99.61%	101.95%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 81,147
RPS	91.11	96.61	100.23	104.20	72.08	71.52	73.35	15.53%
YoY %	-5.69%	-3.61%	-3.81%	44.56%	0.78%	-2.49%	-	-
Horiz. %	124.21%	131.71%	136.65%	142.06%	98.27%	97.51%	100.00%	-
EPS	23.29	16.92	17.91	22.84	12.51	12.12	12.79	49.06%
YoY %	37.65%	-5.53%	-21.58%	82.57%	3.22%	-5.24%	-	-
Horiz. %	182.10%	132.29%	140.03%	178.58%	97.81%	94.76%	100.00%	-
DPS	5.60	3.08	4.63	0.00	5.31	6.64	4.65	13.18%
YoY %	81.82%	-33.48%	0.00%	0.00%	-20.03%	42.80%	-	-
Horiz. %	120.43%	66.24%	99.57%	0.00%	114.19%	142.80%	100.00%	-
NAPS	1.0049	0.8981	0.9356	0.9132	0.8497	0.8701	0.8539	11.45%
YoY %	11.89%	-4.01%	2.45%	7.47%	-2.34%	1.90%	-	-
Horiz. %	117.68%	105.18%	109.57%	106.94%	99.51%	101.90%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	2.40	1.97	2.19	2.20	2.26	2.52	2.19	-
P/RPS	0.87	0.67	0.72	0.70	1.04	1.17	0.99	-8.24%
YoY %	29.85%	-6.94%	2.86%	-32.69%	-11.11%	18.18%	-	-
Horiz. %	87.88%	67.68%	72.73%	70.71%	105.05%	118.18%	100.00%	-
P/EPS	3.39	3.84	4.04	3.19	6.00	6.90	5.69	-29.17%
YoY %	-11.72%	-4.95%	26.65%	-46.83%	-13.04%	21.27%	-	-
Horiz. %	59.58%	67.49%	71.00%	56.06%	105.45%	121.27%	100.00%	-
EY	29.46	26.01	24.73	31.38	16.68	14.49	17.57	41.09%
YoY %	13.26%	5.18%	-21.19%	88.13%	15.11%	-17.53%	-	-
Horiz. %	167.67%	148.04%	140.75%	178.60%	94.93%	82.47%	100.00%	-
DY	7.08	4.74	6.39	0.00	7.08	7.94	6.39	7.06%
YoY %	49.37%	-25.82%	0.00%	0.00%	-10.83%	24.26%	-	-
Horiz. %	110.80%	74.18%	100.00%	0.00%	110.80%	124.26%	100.00%	-
P/NAPS	0.79	0.72	0.77	0.80	0.88	0.96	0.85	-4.75%
YoY %	9.72%	-6.49%	-3.75%	-9.09%	-8.33%	12.94%	-	-
Horiz. %	92.94%	84.71%	90.59%	94.12%	103.53%	112.94%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	25/05/09	25/02/09	21/11/08	20/08/08	26/05/08	20/02/08	15/11/07	-
Price	2.22	1.89	1.88	2.17	2.25	2.33	2.35	-
P/RPS	0.80	0.65	0.62	0.69	1.04	1.08	1.06	-17.09%
YoY %	23.08%	4.84%	-10.14%	-33.65%	-3.70%	1.89%	-	-
Horiz. %	75.47%	61.32%	58.49%	65.09%	98.11%	101.89%	100.00%	-
P/EPS	3.14	3.69	3.47	3.14	5.97	6.38	6.11	-35.81%
YoY %	-14.91%	6.34%	10.51%	-47.40%	-6.43%	4.42%	-	-
Horiz. %	51.39%	60.39%	56.79%	51.39%	97.71%	104.42%	100.00%	-
EY	31.85	27.11	28.81	31.82	16.75	15.67	16.37	55.78%
YoY %	17.48%	-5.90%	-9.46%	89.97%	6.89%	-4.28%	-	-
Horiz. %	194.56%	165.61%	175.99%	194.38%	102.32%	95.72%	100.00%	-
DY	7.66	4.94	7.45	0.00	7.11	8.58	5.96	18.19%
YoY %	55.06%	-33.69%	0.00%	0.00%	-17.13%	43.96%	-	-
Horiz. %	128.52%	82.89%	125.00%	0.00%	119.30%	143.96%	100.00%	-
P/NAPS	0.73	0.69	0.66	0.79	0.88	0.89	0.91	-13.65%
YoY %	5.80%	4.55%	-16.46%	-10.23%	-1.12%	-2.20%	-	-
Horiz. %	80.22%	75.82%	72.53%	86.81%	96.70%	97.80%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos