[FIMACOR] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 8.26%
YoY- 78.74%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 144,038 138,148 110,024 114,490 113,974 80,328 98,506 28.79%
PBT 35,716 31,880 30,931 32,600 30,580 23,132 20,061 46.84%
Tax -9,292 -8,664 -8,786 -8,314 -8,148 -5,188 -6,247 30.27%
NP 26,424 23,216 22,145 24,285 22,432 17,944 13,814 54.03%
-
NP to SH 26,424 23,216 22,145 24,285 22,432 17,944 13,814 54.03%
-
Tax Rate 26.02% 27.18% 28.41% 25.50% 26.64% 22.43% 31.14% -
Total Cost 117,614 114,932 87,879 90,205 91,542 62,384 84,692 24.44%
-
Net Worth 161,943 159,529 150,175 151,459 144,172 144,109 140,848 9.74%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 11,223 - 10,115 8,284 12,401 - 5,417 62.44%
Div Payout % 42.48% - 45.68% 34.12% 55.29% - 39.22% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 161,943 159,529 150,175 151,459 144,172 144,109 140,848 9.74%
NOSH 80,169 80,165 77,810 77,671 77,512 77,478 77,389 2.37%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 18.35% 16.81% 20.13% 21.21% 19.68% 22.34% 14.02% -
ROE 16.32% 14.55% 14.75% 16.03% 15.56% 12.45% 9.81% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 179.67 172.33 141.40 147.40 147.04 103.68 127.29 25.80%
EPS 32.96 28.96 28.46 31.27 28.94 23.16 17.85 50.45%
DPS 14.00 0.00 13.00 10.67 16.00 0.00 7.00 58.67%
NAPS 2.02 1.99 1.93 1.95 1.86 1.86 1.82 7.19%
Adjusted Per Share Value based on latest NOSH - 77,669
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 58.73 56.33 44.86 46.68 46.47 32.75 40.16 28.80%
EPS 10.77 9.47 9.03 9.90 9.15 7.32 5.63 54.04%
DPS 4.58 0.00 4.12 3.38 5.06 0.00 2.21 62.47%
NAPS 0.6603 0.6504 0.6123 0.6175 0.5878 0.5876 0.5743 9.73%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.98 1.88 1.79 1.67 1.37 1.40 1.46 -
P/RPS 1.10 1.09 1.27 1.13 0.93 1.35 1.15 -2.91%
P/EPS 6.01 6.49 6.29 5.34 4.73 6.04 8.18 -18.56%
EY 16.65 15.40 15.90 18.72 21.12 16.54 12.23 22.81%
DY 7.07 0.00 7.26 6.39 11.68 0.00 4.79 29.60%
P/NAPS 0.98 0.94 0.93 0.86 0.74 0.75 0.80 14.47%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 09/09/05 26/05/05 24/01/05 24/11/04 26/08/04 19/05/04 -
Price 1.94 1.93 1.80 1.78 1.44 1.41 1.32 -
P/RPS 1.08 1.12 1.27 1.21 0.98 1.36 1.04 2.54%
P/EPS 5.89 6.66 6.32 5.69 4.98 6.09 7.39 -14.02%
EY 16.99 15.01 15.81 17.57 20.10 16.43 13.52 16.43%
DY 7.22 0.00 7.22 5.99 11.11 0.00 5.30 22.86%
P/NAPS 0.96 0.97 0.93 0.91 0.77 0.76 0.73 20.01%

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