[FIMACOR] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 14.61%
YoY- 54.95%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 307,320 324,176 279,110 262,080 242,346 250,716 223,465 23.64%
PBT 115,386 133,976 88,649 90,829 77,622 85,320 62,093 51.09%
Tax -29,270 -34,276 -24,079 -20,194 -16,904 -18,504 -2,612 400.02%
NP 86,116 99,700 64,570 70,634 60,718 66,816 59,481 27.94%
-
NP to SH 79,236 91,716 60,691 64,294 56,100 61,336 57,130 24.34%
-
Tax Rate 25.37% 25.58% 27.16% 22.23% 21.78% 21.69% 4.21% -
Total Cost 221,204 224,476 214,540 191,445 181,628 183,900 163,984 22.06%
-
Net Worth 352,481 338,824 315,445 301,783 288,951 271,262 246,458 26.91%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 16,095 - 16,094 8,584 12,878 - 13,737 11.12%
Div Payout % 20.31% - 26.52% 13.35% 22.96% - 24.05% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 352,481 338,824 315,445 301,783 288,951 271,262 246,458 26.91%
NOSH 80,475 80,480 80,470 80,475 80,487 80,493 80,806 -0.27%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 28.02% 30.75% 23.13% 26.95% 25.05% 26.65% 26.62% -
ROE 22.48% 27.07% 19.24% 21.30% 19.42% 22.61% 23.18% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 381.88 402.80 346.85 325.66 301.10 311.47 276.54 23.98%
EPS 98.46 113.96 75.42 79.89 69.70 76.20 70.70 24.68%
DPS 20.00 0.00 20.00 10.67 16.00 0.00 17.00 11.43%
NAPS 4.38 4.21 3.92 3.75 3.59 3.37 3.05 27.25%
Adjusted Per Share Value based on latest NOSH - 80,490
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 125.30 132.18 113.80 106.86 98.81 102.22 91.11 23.64%
EPS 32.31 37.40 24.75 26.21 22.87 25.01 23.29 24.36%
DPS 6.56 0.00 6.56 3.50 5.25 0.00 5.60 11.11%
NAPS 1.4372 1.3815 1.2862 1.2305 1.1781 1.106 1.0049 26.91%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.64 4.15 4.50 3.10 2.97 2.70 2.40 -
P/RPS 1.22 1.03 1.30 0.95 0.99 0.87 0.87 25.25%
P/EPS 4.71 3.64 5.97 3.88 4.26 3.54 3.39 24.48%
EY 21.22 27.46 16.76 25.77 23.47 28.22 29.46 -19.62%
DY 4.31 0.00 4.44 3.44 5.39 0.00 7.08 -28.14%
P/NAPS 1.06 0.99 1.15 0.83 0.83 0.80 0.79 21.63%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 28/10/10 23/08/10 24/05/10 24/02/10 23/11/09 19/08/09 25/05/09 -
Price 5.63 4.45 4.50 3.22 3.23 2.88 2.22 -
P/RPS 1.47 1.10 1.30 0.99 1.07 0.92 0.80 49.96%
P/EPS 5.72 3.90 5.97 4.03 4.63 3.78 3.14 49.10%
EY 17.49 25.61 16.76 24.81 21.58 26.46 31.85 -32.91%
DY 3.55 0.00 4.44 3.31 4.95 0.00 7.66 -40.08%
P/NAPS 1.29 1.06 1.15 0.86 0.90 0.85 0.73 46.11%

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