[FIMACOR] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -21.61%
YoY- 40.05%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 250,716 223,465 236,945 245,816 255,564 176,788 175,406 26.91%
PBT 85,320 62,093 62,068 67,892 86,332 40,945 40,397 64.68%
Tax -18,504 -2,612 -16,477 -19,160 -22,596 -9,573 -10,258 48.23%
NP 66,816 59,481 45,590 48,732 63,736 31,372 30,138 70.10%
-
NP to SH 61,336 57,130 41,493 43,916 56,024 30,681 29,734 62.11%
-
Tax Rate 21.69% 4.21% 26.55% 28.22% 26.17% 23.38% 25.39% -
Total Cost 183,900 163,984 191,354 197,084 191,828 145,416 145,268 17.04%
-
Net Worth 271,262 246,458 220,261 229,472 223,966 208,393 213,398 17.36%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 13,737 7,557 11,351 - 13,024 16,289 -
Div Payout % - 24.05% 18.21% 25.85% - 42.45% 54.78% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 271,262 246,458 220,261 229,472 223,966 208,393 213,398 17.36%
NOSH 80,493 80,806 80,978 81,085 81,147 81,403 81,449 -0.78%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 26.65% 26.62% 19.24% 19.82% 24.94% 17.75% 17.18% -
ROE 22.61% 23.18% 18.84% 19.14% 25.01% 14.72% 13.93% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 311.47 276.54 292.60 303.16 314.94 217.17 215.36 27.91%
EPS 76.20 70.70 51.24 54.16 69.04 37.69 36.51 63.38%
DPS 0.00 17.00 9.33 14.00 0.00 16.00 20.00 -
NAPS 3.37 3.05 2.72 2.83 2.76 2.56 2.62 18.29%
Adjusted Per Share Value based on latest NOSH - 81,060
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 102.22 91.11 96.61 100.23 104.20 72.08 71.52 26.91%
EPS 25.01 23.29 16.92 17.91 22.84 12.51 12.12 62.15%
DPS 0.00 5.60 3.08 4.63 0.00 5.31 6.64 -
NAPS 1.106 1.0049 0.8981 0.9356 0.9132 0.8497 0.8701 17.36%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.70 2.40 1.97 2.19 2.20 2.26 2.52 -
P/RPS 0.87 0.87 0.67 0.72 0.70 1.04 1.17 -17.93%
P/EPS 3.54 3.39 3.84 4.04 3.19 6.00 6.90 -35.93%
EY 28.22 29.46 26.01 24.73 31.38 16.68 14.49 56.01%
DY 0.00 7.08 4.74 6.39 0.00 7.08 7.94 -
P/NAPS 0.80 0.79 0.72 0.77 0.80 0.88 0.96 -11.45%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 25/05/09 25/02/09 21/11/08 20/08/08 26/05/08 20/02/08 -
Price 2.88 2.22 1.89 1.88 2.17 2.25 2.33 -
P/RPS 0.92 0.80 0.65 0.62 0.69 1.04 1.08 -10.14%
P/EPS 3.78 3.14 3.69 3.47 3.14 5.97 6.38 -29.48%
EY 26.46 31.85 27.11 28.81 31.82 16.75 15.67 41.84%
DY 0.00 7.66 4.94 7.45 0.00 7.11 8.58 -
P/NAPS 0.85 0.73 0.69 0.66 0.79 0.88 0.89 -3.02%

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