[FIMACOR] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 5.78%
YoY- 30.36%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 332,482 364,184 298,479 305,442 307,320 324,176 279,110 12.36%
PBT 134,274 158,820 111,566 121,902 115,386 133,976 88,649 31.85%
Tax -36,634 -37,672 -26,809 -30,845 -29,270 -34,276 -24,079 32.24%
NP 97,640 121,148 84,757 91,057 86,116 99,700 64,570 31.71%
-
NP to SH 87,666 107,508 79,486 83,812 79,236 91,716 60,691 27.75%
-
Tax Rate 27.28% 23.72% 24.03% 25.30% 25.37% 25.58% 27.16% -
Total Cost 234,842 243,036 213,722 214,385 221,204 224,476 214,540 6.20%
-
Net Worth 420,867 409,592 380,612 361,332 352,481 338,824 315,445 21.17%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 24,141 - 24,140 10,729 16,095 - 16,094 31.00%
Div Payout % 27.54% - 30.37% 12.80% 20.31% - 26.52% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 420,867 409,592 380,612 361,332 352,481 338,824 315,445 21.17%
NOSH 80,471 80,470 80,467 80,474 80,475 80,480 80,470 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 29.37% 33.27% 28.40% 29.81% 28.02% 30.75% 23.13% -
ROE 20.83% 26.25% 20.88% 23.20% 22.48% 27.07% 19.24% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 413.17 452.57 370.93 379.55 381.88 402.80 346.85 12.36%
EPS 108.94 133.60 98.78 104.15 98.46 113.96 75.42 27.75%
DPS 30.00 0.00 30.00 13.33 20.00 0.00 20.00 31.00%
NAPS 5.23 5.09 4.73 4.49 4.38 4.21 3.92 21.17%
Adjusted Per Share Value based on latest NOSH - 80,474
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 135.56 148.49 121.70 124.54 125.30 132.18 113.80 12.36%
EPS 35.74 43.83 32.41 34.17 32.31 37.40 24.75 27.72%
DPS 9.84 0.00 9.84 4.37 6.56 0.00 6.56 31.00%
NAPS 1.716 1.67 1.5519 1.4733 1.4372 1.3815 1.2862 21.17%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 5.22 6.11 5.90 6.45 4.64 4.15 4.50 -
P/RPS 1.26 1.35 1.59 1.70 1.22 1.03 1.30 -2.06%
P/EPS 4.79 4.57 5.97 6.19 4.71 3.64 5.97 -13.64%
EY 20.87 21.87 16.74 16.15 21.22 27.46 16.76 15.72%
DY 5.75 0.00 5.08 2.07 4.31 0.00 4.44 18.79%
P/NAPS 1.00 1.20 1.25 1.44 1.06 0.99 1.15 -8.88%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 15/08/11 24/05/11 21/02/11 28/10/10 23/08/10 24/05/10 -
Price 5.73 5.57 6.40 6.35 5.63 4.45 4.50 -
P/RPS 1.39 1.23 1.73 1.67 1.47 1.10 1.30 4.55%
P/EPS 5.26 4.17 6.48 6.10 5.72 3.90 5.97 -8.08%
EY 19.01 23.99 15.43 16.40 17.49 25.61 16.76 8.75%
DY 5.24 0.00 4.69 2.10 3.55 0.00 4.44 11.66%
P/NAPS 1.10 1.09 1.35 1.41 1.29 1.06 1.15 -2.91%

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