[FIMACOR] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 13.82%
YoY- 17.8%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 152,188 157,190 162,525 144,038 138,148 110,024 114,490 20.95%
PBT 36,488 44,054 44,982 35,716 31,880 30,931 32,600 7.82%
Tax -10,320 -11,846 -12,065 -9,292 -8,664 -8,786 -8,314 15.54%
NP 26,168 32,208 32,917 26,424 23,216 22,145 24,285 5.11%
-
NP to SH 26,168 32,208 32,917 26,424 23,216 22,145 24,285 5.11%
-
Tax Rate 28.28% 26.89% 26.82% 26.02% 27.18% 28.41% 25.50% -
Total Cost 126,020 124,982 129,608 117,614 114,932 87,879 90,205 25.04%
-
Net Worth 184,580 179,961 172,447 161,943 159,529 150,175 151,459 14.13%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 12,050 7,486 11,223 - 10,115 8,284 -
Div Payout % - 37.42% 22.74% 42.48% - 45.68% 34.12% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 184,580 179,961 172,447 161,943 159,529 150,175 151,459 14.13%
NOSH 81,672 80,339 80,207 80,169 80,165 77,810 77,671 3.41%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 17.19% 20.49% 20.25% 18.35% 16.81% 20.13% 21.21% -
ROE 14.18% 17.90% 19.09% 16.32% 14.55% 14.75% 16.03% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 186.34 195.66 202.63 179.67 172.33 141.40 147.40 16.96%
EPS 32.04 40.09 41.04 32.96 28.96 28.46 31.27 1.63%
DPS 0.00 15.00 9.33 14.00 0.00 13.00 10.67 -
NAPS 2.26 2.24 2.15 2.02 1.99 1.93 1.95 10.36%
Adjusted Per Share Value based on latest NOSH - 80,173
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 62.05 64.09 66.27 58.73 56.33 44.86 46.68 20.95%
EPS 10.67 13.13 13.42 10.77 9.47 9.03 9.90 5.13%
DPS 0.00 4.91 3.05 4.58 0.00 4.12 3.38 -
NAPS 0.7526 0.7338 0.7031 0.6603 0.6504 0.6123 0.6175 14.14%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.46 2.36 1.98 1.98 1.88 1.79 1.67 -
P/RPS 1.32 1.21 0.98 1.10 1.09 1.27 1.13 10.94%
P/EPS 7.68 5.89 4.82 6.01 6.49 6.29 5.34 27.49%
EY 13.02 16.99 20.73 16.65 15.40 15.90 18.72 -21.55%
DY 0.00 6.36 4.71 7.07 0.00 7.26 6.39 -
P/NAPS 1.09 1.05 0.92 0.98 0.94 0.93 0.86 17.16%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 23/05/06 06/02/06 28/11/05 09/09/05 26/05/05 24/01/05 -
Price 2.50 2.51 2.00 1.94 1.93 1.80 1.78 -
P/RPS 1.34 1.28 0.99 1.08 1.12 1.27 1.21 7.06%
P/EPS 7.80 6.26 4.87 5.89 6.66 6.32 5.69 23.47%
EY 12.82 15.97 20.52 16.99 15.01 15.81 17.57 -18.99%
DY 0.00 5.98 4.67 7.22 0.00 7.22 5.99 -
P/NAPS 1.11 1.12 0.93 0.96 0.97 0.93 0.91 14.20%

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