[FIMACOR] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 7.36%
YoY- 9.48%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 279,110 262,080 242,346 250,716 223,465 236,945 245,816 8.84%
PBT 88,649 90,829 77,622 85,320 62,093 62,068 67,892 19.48%
Tax -24,079 -20,194 -16,904 -18,504 -2,612 -16,477 -19,160 16.47%
NP 64,570 70,634 60,718 66,816 59,481 45,590 48,732 20.65%
-
NP to SH 60,691 64,294 56,100 61,336 57,130 41,493 43,916 24.09%
-
Tax Rate 27.16% 22.23% 21.78% 21.69% 4.21% 26.55% 28.22% -
Total Cost 214,540 191,445 181,628 183,900 163,984 191,354 197,084 5.82%
-
Net Worth 315,445 301,783 288,951 271,262 246,458 220,261 229,472 23.65%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 16,094 8,584 12,878 - 13,737 7,557 11,351 26.23%
Div Payout % 26.52% 13.35% 22.96% - 24.05% 18.21% 25.85% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 315,445 301,783 288,951 271,262 246,458 220,261 229,472 23.65%
NOSH 80,470 80,475 80,487 80,493 80,806 80,978 81,085 -0.50%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 23.13% 26.95% 25.05% 26.65% 26.62% 19.24% 19.82% -
ROE 19.24% 21.30% 19.42% 22.61% 23.18% 18.84% 19.14% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 346.85 325.66 301.10 311.47 276.54 292.60 303.16 9.39%
EPS 75.42 79.89 69.70 76.20 70.70 51.24 54.16 24.72%
DPS 20.00 10.67 16.00 0.00 17.00 9.33 14.00 26.87%
NAPS 3.92 3.75 3.59 3.37 3.05 2.72 2.83 24.28%
Adjusted Per Share Value based on latest NOSH - 80,493
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 113.80 106.86 98.81 102.22 91.11 96.61 100.23 8.84%
EPS 24.75 26.21 22.87 25.01 23.29 16.92 17.91 24.09%
DPS 6.56 3.50 5.25 0.00 5.60 3.08 4.63 26.17%
NAPS 1.2862 1.2305 1.1781 1.106 1.0049 0.8981 0.9356 23.66%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 4.50 3.10 2.97 2.70 2.40 1.97 2.19 -
P/RPS 1.30 0.95 0.99 0.87 0.87 0.67 0.72 48.33%
P/EPS 5.97 3.88 4.26 3.54 3.39 3.84 4.04 29.76%
EY 16.76 25.77 23.47 28.22 29.46 26.01 24.73 -22.86%
DY 4.44 3.44 5.39 0.00 7.08 4.74 6.39 -21.56%
P/NAPS 1.15 0.83 0.83 0.80 0.79 0.72 0.77 30.69%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 24/02/10 23/11/09 19/08/09 25/05/09 25/02/09 21/11/08 -
Price 4.50 3.22 3.23 2.88 2.22 1.89 1.88 -
P/RPS 1.30 0.99 1.07 0.92 0.80 0.65 0.62 63.89%
P/EPS 5.97 4.03 4.63 3.78 3.14 3.69 3.47 43.62%
EY 16.76 24.81 21.58 26.46 31.85 27.11 28.81 -30.33%
DY 4.44 3.31 4.95 0.00 7.66 4.94 7.45 -29.20%
P/NAPS 1.15 0.86 0.90 0.85 0.73 0.69 0.66 44.84%

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