[FIMACOR] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock

[FIMACOR] FIMA CORPORATION BHD

Announcement Date

23-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

30-Sep-2009 [#2]

Profit Trend

QoQ- -8.54%

YoY- 27.74%

Quarter Report

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Annualized Quarter Result
Revenue	324,176	279,110	262,080	242,346	250,716	223,465	236,945	23.31%
YoY %	16.15%	6.50%	8.14%	-3.34%	12.19%	-5.69%	-	-
Horiz. %	136.81%	117.80%	110.61%	102.28%	105.81%	94.31%	100.00%	-
PBT	133,976	88,649	90,829	77,622	85,320	62,093	62,068	67.25%
YoY %	51.13%	-2.40%	17.01%	-9.02%	37.41%	0.04%	-	-
Horiz. %	215.85%	142.83%	146.34%	125.06%	137.46%	100.04%	100.00%	-
Tax	-34,276	-24,079	-20,194	-16,904	-18,504	-2,612	-16,477	63.17%
YoY %	-42.35%	-19.24%	-19.46%	8.65%	-608.42%	84.15%	-	-
Horiz. %	208.02%	146.14%	122.56%	102.59%	112.30%	15.85%	100.00%	-
NP	99,700	64,570	70,634	60,718	66,816	59,481	45,590	68.72%
YoY %	54.41%	-8.59%	16.33%	-9.13%	12.33%	30.47%	-	-
Horiz. %	218.69%	141.63%	154.93%	133.18%	146.56%	130.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	91,716	60,691	64,294	56,100	61,336	57,130	41,493	69.93%
YoY %	51.12%	-5.60%	14.61%	-8.54%	7.36%	37.69%	-	-
Horiz. %	221.04%	146.27%	154.95%	135.20%	147.82%	137.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.58%	27.16%	22.23%	21.78%	21.69%	4.21%	26.55%	-
YoY %	-5.82%	22.18%	2.07%	0.41%	415.20%	-84.14%	-	-
Horiz. %	96.35%	102.30%	83.73%	82.03%	81.69%	15.86%	100.00%	-
Total Cost	224,476	214,540	191,445	181,628	183,900	163,984	191,354	11.26%
YoY %	4.63%	12.06%	5.41%	-1.24%	12.15%	-14.30%	-	-
Horiz. %	117.31%	112.12%	100.05%	94.92%	96.10%	85.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	338,824	315,445	301,783	288,951	271,262	246,458	220,261	33.36%
YoY %	7.41%	4.53%	4.44%	6.52%	10.06%	11.89%	-	-
Horiz. %	153.83%	143.21%	137.01%	131.19%	123.15%	111.89%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	-	16,094	8,584	12,878	-	13,737	7,557	-
YoY %	-	87.49%	-33.34%	0.00%	-	81.78%	-	-
Horiz. %	-	212.97%	113.59%	170.41%	-	181.78%	100.00%	-
Div Payout %	-	26.52%	13.35%	22.96%	-	24.05%	18.21%	-
YoY %	-	98.65%	-41.86%	0.00%	-	32.07%	-	-
Horiz. %	-	145.63%	73.31%	126.08%	-	132.07%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	338,824	315,445	301,783	288,951	271,262	246,458	220,261	33.36%
YoY %	7.41%	4.53%	4.44%	6.52%	10.06%	11.89%	-	-
Horiz. %	153.83%	143.21%	137.01%	131.19%	123.15%	111.89%	100.00%	-
NOSH	80,480	80,470	80,475	80,487	80,493	80,806	80,978	-0.41%
YoY %	0.01%	-0.01%	-0.01%	-0.01%	-0.39%	-0.21%	-	-
Horiz. %	99.39%	99.37%	99.38%	99.39%	99.40%	99.79%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	30.75%	23.13%	26.95%	25.05%	26.65%	26.62%	19.24%	-
YoY %	32.94%	-14.17%	7.58%	-6.00%	0.11%	38.36%	-	-
Horiz. %	159.82%	120.22%	140.07%	130.20%	138.51%	138.36%	100.00%	-
ROE	27.07%	19.24%	21.30%	19.42%	22.61%	23.18%	18.84%	-
YoY %	40.70%	-9.67%	9.68%	-14.11%	-2.46%	23.04%	-	-
Horiz. %	143.68%	102.12%	113.06%	103.08%	120.01%	123.04%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	402.80	346.85	325.66	301.10	311.47	276.54	292.60	23.82%
YoY %	16.13%	6.51%	8.16%	-3.33%	12.63%	-5.49%	-	-
Horiz. %	137.66%	118.54%	111.30%	102.90%	106.45%	94.51%	100.00%	-
EPS	113.96	75.42	79.89	69.70	76.20	70.70	51.24	70.63%
YoY %	51.10%	-5.60%	14.62%	-8.53%	7.78%	37.98%	-	-
Horiz. %	222.40%	147.19%	155.91%	136.03%	148.71%	137.98%	100.00%	-
DPS	0.00	20.00	10.67	16.00	0.00	17.00	9.33	-
YoY %	0.00%	87.44%	-33.31%	0.00%	0.00%	82.21%	-	-
Horiz. %	0.00%	214.36%	114.36%	171.49%	0.00%	182.21%	100.00%	-
NAPS	4.21	3.92	3.75	3.59	3.37	3.05	2.72	33.91%
YoY %	7.40%	4.53%	4.46%	6.53%	10.49%	12.13%	-	-
Horiz. %	154.78%	144.12%	137.87%	131.99%	123.90%	112.13%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 80,481
RPS	132.18	113.80	106.86	98.81	102.22	91.11	96.61	23.31%
YoY %	16.15%	6.49%	8.15%	-3.34%	12.19%	-5.69%	-	-
Horiz. %	136.82%	117.79%	110.61%	102.28%	105.81%	94.31%	100.00%	-
EPS	37.40	24.75	26.21	22.87	25.01	23.29	16.92	69.93%
YoY %	51.11%	-5.57%	14.60%	-8.56%	7.39%	37.65%	-	-
Horiz. %	221.04%	146.28%	154.91%	135.17%	147.81%	137.65%	100.00%	-
DPS	0.00	6.56	3.50	5.25	0.00	5.60	3.08	-
YoY %	0.00%	87.43%	-33.33%	0.00%	0.00%	81.82%	-	-
Horiz. %	0.00%	212.99%	113.64%	170.45%	0.00%	181.82%	100.00%	-
NAPS	1.3815	1.2862	1.2305	1.1781	1.106	1.0049	0.8981	33.36%
YoY %	7.41%	4.53%	4.45%	6.52%	10.06%	11.89%	-	-
Horiz. %	153.82%	143.21%	137.01%	131.18%	123.15%	111.89%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	4.15	4.50	3.10	2.97	2.70	2.40	1.97	-
P/RPS	1.03	1.30	0.95	0.99	0.87	0.87	0.67	33.30%
YoY %	-20.77%	36.84%	-4.04%	13.79%	0.00%	29.85%	-	-
Horiz. %	153.73%	194.03%	141.79%	147.76%	129.85%	129.85%	100.00%	-
P/EPS	3.64	5.97	3.88	4.26	3.54	3.39	3.84	-3.51%
YoY %	-39.03%	53.87%	-8.92%	20.34%	4.42%	-11.72%	-	-
Horiz. %	94.79%	155.47%	101.04%	110.94%	92.19%	88.28%	100.00%	-
EY	27.46	16.76	25.77	23.47	28.22	29.46	26.01	3.69%
YoY %	63.84%	-34.96%	9.80%	-16.83%	-4.21%	13.26%	-	-
Horiz. %	105.57%	64.44%	99.08%	90.23%	108.50%	113.26%	100.00%	-
DY	0.00	4.44	3.44	5.39	0.00	7.08	4.74	-
YoY %	0.00%	29.07%	-36.18%	0.00%	0.00%	49.37%	-	-
Horiz. %	0.00%	93.67%	72.57%	113.71%	0.00%	149.37%	100.00%	-
P/NAPS	0.99	1.15	0.83	0.83	0.80	0.79	0.72	23.72%
YoY %	-13.91%	38.55%	0.00%	3.75%	1.27%	9.72%	-	-
Horiz. %	137.50%	159.72%	115.28%	115.28%	111.11%	109.72%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	23/08/10	24/05/10	24/02/10	23/11/09	19/08/09	25/05/09	25/02/09	-
Price	4.45	4.50	3.22	3.23	2.88	2.22	1.89	-
P/RPS	1.10	1.30	0.99	1.07	0.92	0.80	0.65	42.14%
YoY %	-15.38%	31.31%	-7.48%	16.30%	15.00%	23.08%	-	-
Horiz. %	169.23%	200.00%	152.31%	164.62%	141.54%	123.08%	100.00%	-
P/EPS	3.90	5.97	4.03	4.63	3.78	3.14	3.69	3.76%
YoY %	-34.67%	48.14%	-12.96%	22.49%	20.38%	-14.91%	-	-
Horiz. %	105.69%	161.79%	109.21%	125.47%	102.44%	85.09%	100.00%	-
EY	25.61	16.76	24.81	21.58	26.46	31.85	27.11	-3.73%
YoY %	52.80%	-32.45%	14.97%	-18.44%	-16.92%	17.48%	-	-
Horiz. %	94.47%	61.82%	91.52%	79.60%	97.60%	117.48%	100.00%	-
DY	0.00	4.44	3.31	4.95	0.00	7.66	4.94	-
YoY %	0.00%	34.14%	-33.13%	0.00%	0.00%	55.06%	-	-
Horiz. %	0.00%	89.88%	67.00%	100.20%	0.00%	155.06%	100.00%	-
P/NAPS	1.06	1.15	0.86	0.90	0.85	0.73	0.69	33.24%
YoY %	-7.83%	33.72%	-4.44%	5.88%	16.44%	5.80%	-	-
Horiz. %	153.62%	166.67%	124.64%	130.43%	123.19%	105.80%	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