[FIMACOR] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -13.61%
YoY- 41.24%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 364,184 298,479 305,442 307,320 324,176 279,110 262,080 24.60%
PBT 158,820 111,566 121,902 115,386 133,976 88,649 90,829 45.28%
Tax -37,672 -26,809 -30,845 -29,270 -34,276 -24,079 -20,194 51.71%
NP 121,148 84,757 91,057 86,116 99,700 64,570 70,634 43.42%
-
NP to SH 107,508 79,486 83,812 79,236 91,716 60,691 64,294 41.01%
-
Tax Rate 23.72% 24.03% 25.30% 25.37% 25.58% 27.16% 22.23% -
Total Cost 243,036 213,722 214,385 221,204 224,476 214,540 191,445 17.29%
-
Net Worth 409,592 380,612 361,332 352,481 338,824 315,445 301,783 22.65%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 24,140 10,729 16,095 - 16,094 8,584 -
Div Payout % - 30.37% 12.80% 20.31% - 26.52% 13.35% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 409,592 380,612 361,332 352,481 338,824 315,445 301,783 22.65%
NOSH 80,470 80,467 80,474 80,475 80,480 80,470 80,475 -0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 33.27% 28.40% 29.81% 28.02% 30.75% 23.13% 26.95% -
ROE 26.25% 20.88% 23.20% 22.48% 27.07% 19.24% 21.30% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 452.57 370.93 379.55 381.88 402.80 346.85 325.66 24.60%
EPS 133.60 98.78 104.15 98.46 113.96 75.42 79.89 41.02%
DPS 0.00 30.00 13.33 20.00 0.00 20.00 10.67 -
NAPS 5.09 4.73 4.49 4.38 4.21 3.92 3.75 22.65%
Adjusted Per Share Value based on latest NOSH - 80,467
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 148.49 121.70 124.54 125.30 132.18 113.80 106.86 24.59%
EPS 43.83 32.41 34.17 32.31 37.40 24.75 26.21 41.01%
DPS 0.00 9.84 4.37 6.56 0.00 6.56 3.50 -
NAPS 1.67 1.5519 1.4733 1.4372 1.3815 1.2862 1.2305 22.64%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 6.11 5.90 6.45 4.64 4.15 4.50 3.10 -
P/RPS 1.35 1.59 1.70 1.22 1.03 1.30 0.95 26.47%
P/EPS 4.57 5.97 6.19 4.71 3.64 5.97 3.88 11.56%
EY 21.87 16.74 16.15 21.22 27.46 16.76 25.77 -10.38%
DY 0.00 5.08 2.07 4.31 0.00 4.44 3.44 -
P/NAPS 1.20 1.25 1.44 1.06 0.99 1.15 0.83 27.94%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 24/05/11 21/02/11 28/10/10 23/08/10 24/05/10 24/02/10 -
Price 5.57 6.40 6.35 5.63 4.45 4.50 3.22 -
P/RPS 1.23 1.73 1.67 1.47 1.10 1.30 0.99 15.61%
P/EPS 4.17 6.48 6.10 5.72 3.90 5.97 4.03 2.30%
EY 23.99 15.43 16.40 17.49 25.61 16.76 24.81 -2.22%
DY 0.00 4.69 2.10 3.55 0.00 4.44 3.31 -
P/NAPS 1.09 1.35 1.41 1.29 1.06 1.15 0.86 17.16%

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