[FIMACOR] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 18.01%
YoY- 16.87%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 160,680 157,312 167,098 161,804 152,188 157,190 162,525 -0.76%
PBT 31,564 39,710 43,348 43,164 36,488 44,054 44,982 -21.08%
Tax -8,208 -12,079 -13,216 -12,282 -10,320 -11,846 -12,065 -22.70%
NP 23,356 27,631 30,132 30,882 26,168 32,208 32,917 -20.49%
-
NP to SH 24,440 27,631 30,132 30,882 26,168 32,208 32,917 -18.04%
-
Tax Rate 26.00% 30.42% 30.49% 28.45% 28.28% 26.89% 26.82% -
Total Cost 137,324 129,681 136,966 130,922 126,020 124,982 129,608 3.94%
-
Net Worth 202,851 200,554 195,099 189,040 184,580 179,961 172,447 11.46%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 12,179 16,258 11,407 - 12,050 7,486 -
Div Payout % - 44.08% 53.96% 36.94% - 37.42% 22.74% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 202,851 200,554 195,099 189,040 184,580 179,961 172,447 11.46%
NOSH 81,466 81,196 81,291 81,482 81,672 80,339 80,207 1.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.54% 17.56% 18.03% 19.09% 17.19% 20.49% 20.25% -
ROE 12.05% 13.78% 15.44% 16.34% 14.18% 17.90% 19.09% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 197.23 193.74 205.56 198.57 186.34 195.66 202.63 -1.78%
EPS 30.00 34.03 37.07 37.90 32.04 40.09 41.04 -18.89%
DPS 0.00 15.00 20.00 14.00 0.00 15.00 9.33 -
NAPS 2.49 2.47 2.40 2.32 2.26 2.24 2.15 10.31%
Adjusted Per Share Value based on latest NOSH - 81,492
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 65.51 64.14 68.13 65.97 62.05 64.09 66.27 -0.76%
EPS 9.96 11.27 12.29 12.59 10.67 13.13 13.42 -18.07%
DPS 0.00 4.97 6.63 4.65 0.00 4.91 3.05 -
NAPS 0.8271 0.8177 0.7955 0.7708 0.7526 0.7338 0.7031 11.46%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.16 2.30 2.40 2.37 2.46 2.36 1.98 -
P/RPS 1.10 1.19 1.17 1.19 1.32 1.21 0.98 8.02%
P/EPS 7.20 6.76 6.47 6.25 7.68 5.89 4.82 30.77%
EY 13.89 14.80 15.44 15.99 13.02 16.99 20.73 -23.48%
DY 0.00 6.52 8.33 5.91 0.00 6.36 4.71 -
P/NAPS 0.87 0.93 1.00 1.02 1.09 1.05 0.92 -3.66%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 24/05/07 13/02/07 24/11/06 18/08/06 23/05/06 06/02/06 -
Price 2.24 2.10 2.36 2.43 2.50 2.51 2.00 -
P/RPS 1.14 1.08 1.15 1.22 1.34 1.28 0.99 9.89%
P/EPS 7.47 6.17 6.37 6.41 7.80 6.26 4.87 33.10%
EY 13.39 16.20 15.71 15.60 12.82 15.97 20.52 -24.82%
DY 0.00 7.14 8.47 5.76 0.00 5.98 4.67 -
P/NAPS 0.90 0.85 0.98 1.05 1.11 1.12 0.93 -2.16%

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