[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

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Annualized Quarter Result
Revenue	250,716	223,465	236,945	245,816	255,564	176,788	175,406	26.91%
YoY %	12.19%	-5.69%	-3.61%	-3.81%	44.56%	0.79%	-	-
Horiz. %	142.93%	127.40%	135.08%	140.14%	145.70%	100.79%	100.00%	-
PBT	85,320	62,093	62,068	67,892	86,332	40,945	40,397	64.68%
YoY %	37.41%	0.04%	-8.58%	-21.36%	110.85%	1.36%	-	-
Horiz. %	211.20%	153.71%	153.65%	168.06%	213.71%	101.36%	100.00%	-
Tax	-18,504	-2,612	-16,477	-19,160	-22,596	-9,573	-10,258	48.23%
YoY %	-608.42%	84.15%	14.00%	15.21%	-136.04%	6.68%	-	-
Horiz. %	180.39%	25.46%	160.63%	186.78%	220.28%	93.32%	100.00%	-
NP	66,816	59,481	45,590	48,732	63,736	31,372	30,138	70.10%
YoY %	12.33%	30.47%	-6.45%	-23.54%	103.16%	4.09%	-	-
Horiz. %	221.70%	197.36%	151.27%	161.70%	211.48%	104.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,336	57,130	41,493	43,916	56,024	30,681	29,734	62.11%
YoY %	7.36%	37.69%	-5.52%	-21.61%	82.60%	3.18%	-	-
Horiz. %	206.28%	192.14%	139.55%	147.70%	188.42%	103.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.69%	4.21%	26.55%	28.22%	26.17%	23.38%	25.39%	-
YoY %	415.20%	-84.14%	-5.92%	7.83%	11.93%	-7.92%	-	-
Horiz. %	85.43%	16.58%	104.57%	111.15%	103.07%	92.08%	100.00%	-
Total Cost	183,900	163,984	191,354	197,084	191,828	145,416	145,268	17.04%
YoY %	12.15%	-14.30%	-2.91%	2.74%	31.92%	0.10%	-	-
Horiz. %	126.59%	112.88%	131.72%	135.67%	132.05%	100.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	271,262	246,458	220,261	229,472	223,966	208,393	213,398	17.36%
YoY %	10.06%	11.89%	-4.01%	2.46%	7.47%	-2.35%	-	-
Horiz. %	127.12%	115.49%	103.22%	107.53%	104.95%	97.65%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	-	13,737	7,557	11,351	-	13,024	16,289	-
YoY %	-	81.78%	-33.42%	0.00%	-	-20.04%	-	-
Horiz. %	-	84.33%	46.39%	69.69%	-	79.96%	100.00%	-
Div Payout %	-	24.05%	18.21%	25.85%	-	42.45%	54.78%	-
YoY %	-	32.07%	-29.56%	0.00%	-	-22.51%	-	-
Horiz. %	-	43.90%	33.24%	47.19%	-	77.49%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	271,262	246,458	220,261	229,472	223,966	208,393	213,398	17.36%
YoY %	10.06%	11.89%	-4.01%	2.46%	7.47%	-2.35%	-	-
Horiz. %	127.12%	115.49%	103.22%	107.53%	104.95%	97.65%	100.00%	-
NOSH	80,493	80,806	80,978	81,085	81,147	81,403	81,449	-0.78%
YoY %	-0.39%	-0.21%	-0.13%	-0.08%	-0.31%	-0.06%	-	-
Horiz. %	98.83%	99.21%	99.42%	99.55%	99.63%	99.94%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	26.65%	26.62%	19.24%	19.82%	24.94%	17.75%	17.18%	-
YoY %	0.11%	38.36%	-2.93%	-20.53%	40.51%	3.32%	-	-
Horiz. %	155.12%	154.95%	111.99%	115.37%	145.17%	103.32%	100.00%	-
ROE	22.61%	23.18%	18.84%	19.14%	25.01%	14.72%	13.93%	-
YoY %	-2.46%	23.04%	-1.57%	-23.47%	69.90%	5.67%	-	-
Horiz. %	162.31%	166.40%	135.25%	137.40%	179.54%	105.67%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	311.47	276.54	292.60	303.16	314.94	217.17	215.36	27.91%
YoY %	12.63%	-5.49%	-3.48%	-3.74%	45.02%	0.84%	-	-
Horiz. %	144.63%	128.41%	135.87%	140.77%	146.24%	100.84%	100.00%	-
EPS	76.20	70.70	51.24	54.16	69.04	37.69	36.51	63.38%
YoY %	7.78%	37.98%	-5.39%	-21.55%	83.18%	3.23%	-	-
Horiz. %	208.71%	193.65%	140.35%	148.34%	189.10%	103.23%	100.00%	-
DPS	0.00	17.00	9.33	14.00	0.00	16.00	20.00	-
YoY %	0.00%	82.21%	-33.36%	0.00%	0.00%	-20.00%	-	-
Horiz. %	0.00%	85.00%	46.65%	70.00%	0.00%	80.00%	100.00%	-
NAPS	3.37	3.05	2.72	2.83	2.76	2.56	2.62	18.29%
YoY %	10.49%	12.13%	-3.89%	2.54%	7.81%	-2.29%	-	-
Horiz. %	128.63%	116.41%	103.82%	108.02%	105.34%	97.71%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 81,060
RPS	102.22	91.11	96.61	100.23	104.20	72.08	71.52	26.91%
YoY %	12.19%	-5.69%	-3.61%	-3.81%	44.56%	0.78%	-	-
Horiz. %	142.93%	127.39%	135.08%	140.14%	145.69%	100.78%	100.00%	-
EPS	25.01	23.29	16.92	17.91	22.84	12.51	12.12	62.15%
YoY %	7.39%	37.65%	-5.53%	-21.58%	82.57%	3.22%	-	-
Horiz. %	206.35%	192.16%	139.60%	147.77%	188.45%	103.22%	100.00%	-
DPS	0.00	5.60	3.08	4.63	0.00	5.31	6.64	-
YoY %	0.00%	81.82%	-33.48%	0.00%	0.00%	-20.03%	-	-
Horiz. %	0.00%	84.34%	46.39%	69.73%	0.00%	79.97%	100.00%	-
NAPS	1.106	1.0049	0.8981	0.9356	0.9132	0.8497	0.8701	17.36%
YoY %	10.06%	11.89%	-4.01%	2.45%	7.47%	-2.34%	-	-
Horiz. %	127.11%	115.49%	103.22%	107.53%	104.95%	97.66%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	0.00%	29.85%	-6.94%	2.86%	-32.69%	-11.11%	-	-
Horiz. %	74.36%	74.36%	57.26%	61.54%	59.83%	88.89%	100.00%	-
P/EPS	3.54	3.39	3.84	4.04	3.19	6.00	6.90	-35.93%
YoY %	4.42%	-11.72%	-4.95%	26.65%	-46.83%	-13.04%	-	-
Horiz. %	51.30%	49.13%	55.65%	58.55%	46.23%	86.96%	100.00%	-
EY	28.22	29.46	26.01	24.73	31.38	16.68	14.49	56.01%
YoY %	-4.21%	13.26%	5.18%	-21.19%	88.13%	15.11%	-	-
Horiz. %	194.76%	203.31%	179.50%	170.67%	216.56%	115.11%	100.00%	-
DY	0.00	7.08	4.74	6.39	0.00	7.08	7.94	-
YoY %	0.00%	49.37%	-25.82%	0.00%	0.00%	-10.83%	-	-
Horiz. %	0.00%	89.17%	59.70%	80.48%	0.00%	89.17%	100.00%	-
P/NAPS	0.80	0.79	0.72	0.77	0.80	0.88	0.96	-11.45%
YoY %	1.27%	9.72%	-6.49%	-3.75%	-9.09%	-8.33%	-	-
Horiz. %	83.33%	82.29%	75.00%	80.21%	83.33%	91.67%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	15.00%	23.08%	4.84%	-10.14%	-33.65%	-3.70%	-	-
Horiz. %	85.19%	74.07%	60.19%	57.41%	63.89%	96.30%	100.00%	-
P/EPS	3.78	3.14	3.69	3.47	3.14	5.97	6.38	-29.48%
YoY %	20.38%	-14.91%	6.34%	10.51%	-47.40%	-6.43%	-	-
Horiz. %	59.25%	49.22%	57.84%	54.39%	49.22%	93.57%	100.00%	-
EY	26.46	31.85	27.11	28.81	31.82	16.75	15.67	41.84%
YoY %	-16.92%	17.48%	-5.90%	-9.46%	89.97%	6.89%	-	-
Horiz. %	168.86%	203.25%	173.01%	183.85%	203.06%	106.89%	100.00%	-
DY	0.00	7.66	4.94	7.45	0.00	7.11	8.58	-
YoY %	0.00%	55.06%	-33.69%	0.00%	0.00%	-17.13%	-	-
Horiz. %	0.00%	89.28%	57.58%	86.83%	0.00%	82.87%	100.00%	-
P/NAPS	0.85	0.73	0.69	0.66	0.79	0.88	0.89	-3.02%
YoY %	16.44%	5.80%	4.55%	-16.46%	-10.23%	-1.12%	-	-
Horiz. %	95.51%	82.02%	77.53%	74.16%	88.76%	98.88%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos