[FIMACOR] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
06-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 24.57%
YoY- 35.54%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 161,804 152,188 157,190 162,525 144,038 138,148 110,024 29.29%
PBT 43,164 36,488 44,054 44,982 35,716 31,880 30,931 24.85%
Tax -12,282 -10,320 -11,846 -12,065 -9,292 -8,664 -8,786 24.99%
NP 30,882 26,168 32,208 32,917 26,424 23,216 22,145 24.79%
-
NP to SH 30,882 26,168 32,208 32,917 26,424 23,216 22,145 24.79%
-
Tax Rate 28.45% 28.28% 26.89% 26.82% 26.02% 27.18% 28.41% -
Total Cost 130,922 126,020 124,982 129,608 117,614 114,932 87,879 30.41%
-
Net Worth 189,040 184,580 179,961 172,447 161,943 159,529 150,175 16.56%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 11,407 - 12,050 7,486 11,223 - 10,115 8.33%
Div Payout % 36.94% - 37.42% 22.74% 42.48% - 45.68% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 189,040 184,580 179,961 172,447 161,943 159,529 150,175 16.56%
NOSH 81,482 81,672 80,339 80,207 80,169 80,165 77,810 3.11%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 19.09% 17.19% 20.49% 20.25% 18.35% 16.81% 20.13% -
ROE 16.34% 14.18% 17.90% 19.09% 16.32% 14.55% 14.75% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 198.57 186.34 195.66 202.63 179.67 172.33 141.40 25.37%
EPS 37.90 32.04 40.09 41.04 32.96 28.96 28.46 21.02%
DPS 14.00 0.00 15.00 9.33 14.00 0.00 13.00 5.05%
NAPS 2.32 2.26 2.24 2.15 2.02 1.99 1.93 13.04%
Adjusted Per Share Value based on latest NOSH - 80,195
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 65.97 62.05 64.09 66.27 58.73 56.33 44.86 29.28%
EPS 12.59 10.67 13.13 13.42 10.77 9.47 9.03 24.77%
DPS 4.65 0.00 4.91 3.05 4.58 0.00 4.12 8.39%
NAPS 0.7708 0.7526 0.7338 0.7031 0.6603 0.6504 0.6123 16.57%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.37 2.46 2.36 1.98 1.98 1.88 1.79 -
P/RPS 1.19 1.32 1.21 0.98 1.10 1.09 1.27 -4.24%
P/EPS 6.25 7.68 5.89 4.82 6.01 6.49 6.29 -0.42%
EY 15.99 13.02 16.99 20.73 16.65 15.40 15.90 0.37%
DY 5.91 0.00 6.36 4.71 7.07 0.00 7.26 -12.80%
P/NAPS 1.02 1.09 1.05 0.92 0.98 0.94 0.93 6.34%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 18/08/06 23/05/06 06/02/06 28/11/05 09/09/05 26/05/05 -
Price 2.43 2.50 2.51 2.00 1.94 1.93 1.80 -
P/RPS 1.22 1.34 1.28 0.99 1.08 1.12 1.27 -2.63%
P/EPS 6.41 7.80 6.26 4.87 5.89 6.66 6.32 0.94%
EY 15.60 12.82 15.97 20.52 16.99 15.01 15.81 -0.88%
DY 5.76 0.00 5.98 4.67 7.22 0.00 7.22 -13.97%
P/NAPS 1.05 1.11 1.12 0.93 0.96 0.97 0.93 8.41%

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