[FIMACOR] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -5.18%
YoY- -1.32%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 245,816 255,564 176,788 175,406 179,906 160,680 157,312 34.54%
PBT 67,892 86,332 40,945 40,397 43,744 31,564 39,710 42.84%
Tax -19,160 -22,596 -9,573 -10,258 -11,222 -8,208 -12,079 35.89%
NP 48,732 63,736 31,372 30,138 32,522 23,356 27,631 45.82%
-
NP to SH 43,916 56,024 30,681 29,734 31,358 24,440 27,631 36.07%
-
Tax Rate 28.22% 26.17% 23.38% 25.39% 25.65% 26.00% 30.42% -
Total Cost 197,084 191,828 145,416 145,268 147,384 137,324 129,681 32.08%
-
Net Worth 229,472 223,966 208,393 213,398 209,433 202,851 200,554 9.36%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 11,351 - 13,024 16,289 11,408 - 12,179 -4.57%
Div Payout % 25.85% - 42.45% 54.78% 36.38% - 44.08% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 229,472 223,966 208,393 213,398 209,433 202,851 200,554 9.36%
NOSH 81,085 81,147 81,403 81,449 81,491 81,466 81,196 -0.09%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 19.82% 24.94% 17.75% 17.18% 18.08% 14.54% 17.56% -
ROE 19.14% 25.01% 14.72% 13.93% 14.97% 12.05% 13.78% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 303.16 314.94 217.17 215.36 220.77 197.23 193.74 34.67%
EPS 54.16 69.04 37.69 36.51 38.48 30.00 34.03 36.19%
DPS 14.00 0.00 16.00 20.00 14.00 0.00 15.00 -4.48%
NAPS 2.83 2.76 2.56 2.62 2.57 2.49 2.47 9.46%
Adjusted Per Share Value based on latest NOSH - 81,451
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 100.23 104.20 72.08 71.52 73.35 65.51 64.14 34.55%
EPS 17.91 22.84 12.51 12.12 12.79 9.96 11.27 36.06%
DPS 4.63 0.00 5.31 6.64 4.65 0.00 4.97 -4.60%
NAPS 0.9356 0.9132 0.8497 0.8701 0.8539 0.8271 0.8177 9.36%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.19 2.20 2.26 2.52 2.19 2.16 2.30 -
P/RPS 0.72 0.70 1.04 1.17 0.99 1.10 1.19 -28.39%
P/EPS 4.04 3.19 6.00 6.90 5.69 7.20 6.76 -28.98%
EY 24.73 31.38 16.68 14.49 17.57 13.89 14.80 40.68%
DY 6.39 0.00 7.08 7.94 6.39 0.00 6.52 -1.33%
P/NAPS 0.77 0.80 0.88 0.96 0.85 0.87 0.93 -11.79%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 20/08/08 26/05/08 20/02/08 15/11/07 15/08/07 24/05/07 -
Price 1.88 2.17 2.25 2.33 2.35 2.24 2.10 -
P/RPS 0.62 0.69 1.04 1.08 1.06 1.14 1.08 -30.85%
P/EPS 3.47 3.14 5.97 6.38 6.11 7.47 6.17 -31.79%
EY 28.81 31.82 16.75 15.67 16.37 13.39 16.20 46.63%
DY 7.45 0.00 7.11 8.58 5.96 0.00 7.14 2.86%
P/NAPS 0.66 0.79 0.88 0.89 0.91 0.90 0.85 -15.48%

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