[FIMACOR] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 28.31%
YoY- 1.54%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 255,564 176,788 175,406 179,906 160,680 157,312 167,098 32.77%
PBT 86,332 40,945 40,397 43,744 31,564 39,710 43,348 58.36%
Tax -22,596 -9,573 -10,258 -11,222 -8,208 -12,079 -13,216 43.03%
NP 63,736 31,372 30,138 32,522 23,356 27,631 30,132 64.85%
-
NP to SH 56,024 30,681 29,734 31,358 24,440 27,631 30,132 51.26%
-
Tax Rate 26.17% 23.38% 25.39% 25.65% 26.00% 30.42% 30.49% -
Total Cost 191,828 145,416 145,268 147,384 137,324 129,681 136,966 25.20%
-
Net Worth 223,966 208,393 213,398 209,433 202,851 200,554 195,099 9.64%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 13,024 16,289 11,408 - 12,179 16,258 -
Div Payout % - 42.45% 54.78% 36.38% - 44.08% 53.96% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 223,966 208,393 213,398 209,433 202,851 200,554 195,099 9.64%
NOSH 81,147 81,403 81,449 81,491 81,466 81,196 81,291 -0.11%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 24.94% 17.75% 17.18% 18.08% 14.54% 17.56% 18.03% -
ROE 25.01% 14.72% 13.93% 14.97% 12.05% 13.78% 15.44% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 314.94 217.17 215.36 220.77 197.23 193.74 205.56 32.93%
EPS 69.04 37.69 36.51 38.48 30.00 34.03 37.07 51.43%
DPS 0.00 16.00 20.00 14.00 0.00 15.00 20.00 -
NAPS 2.76 2.56 2.62 2.57 2.49 2.47 2.40 9.77%
Adjusted Per Share Value based on latest NOSH - 81,507
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 104.20 72.08 71.52 73.35 65.51 64.14 68.13 32.77%
EPS 22.84 12.51 12.12 12.79 9.96 11.27 12.29 51.21%
DPS 0.00 5.31 6.64 4.65 0.00 4.97 6.63 -
NAPS 0.9132 0.8497 0.8701 0.8539 0.8271 0.8177 0.7955 9.64%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.20 2.26 2.52 2.19 2.16 2.30 2.40 -
P/RPS 0.70 1.04 1.17 0.99 1.10 1.19 1.17 -29.01%
P/EPS 3.19 6.00 6.90 5.69 7.20 6.76 6.47 -37.61%
EY 31.38 16.68 14.49 17.57 13.89 14.80 15.44 60.51%
DY 0.00 7.08 7.94 6.39 0.00 6.52 8.33 -
P/NAPS 0.80 0.88 0.96 0.85 0.87 0.93 1.00 -13.83%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 26/05/08 20/02/08 15/11/07 15/08/07 24/05/07 13/02/07 -
Price 2.17 2.25 2.33 2.35 2.24 2.10 2.36 -
P/RPS 0.69 1.04 1.08 1.06 1.14 1.08 1.15 -28.88%
P/EPS 3.14 5.97 6.38 6.11 7.47 6.17 6.37 -37.62%
EY 31.82 16.75 15.67 16.37 13.39 16.20 15.71 60.15%
DY 0.00 7.11 8.58 5.96 0.00 7.14 8.47 -
P/NAPS 0.79 0.88 0.89 0.91 0.90 0.85 0.98 -13.39%

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