[FIMACOR] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -8.81%
YoY- 60.31%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 162,525 144,038 138,148 110,024 114,490 113,974 80,328 59.76%
PBT 44,982 35,716 31,880 30,931 32,600 30,580 23,132 55.60%
Tax -12,065 -9,292 -8,664 -8,786 -8,314 -8,148 -5,188 75.26%
NP 32,917 26,424 23,216 22,145 24,285 22,432 17,944 49.68%
-
NP to SH 32,917 26,424 23,216 22,145 24,285 22,432 17,944 49.68%
-
Tax Rate 26.82% 26.02% 27.18% 28.41% 25.50% 26.64% 22.43% -
Total Cost 129,608 117,614 114,932 87,879 90,205 91,542 62,384 62.60%
-
Net Worth 172,447 161,943 159,529 150,175 151,459 144,172 144,109 12.67%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 7,486 11,223 - 10,115 8,284 12,401 - -
Div Payout % 22.74% 42.48% - 45.68% 34.12% 55.29% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 172,447 161,943 159,529 150,175 151,459 144,172 144,109 12.67%
NOSH 80,207 80,169 80,165 77,810 77,671 77,512 77,478 2.32%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 20.25% 18.35% 16.81% 20.13% 21.21% 19.68% 22.34% -
ROE 19.09% 16.32% 14.55% 14.75% 16.03% 15.56% 12.45% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 202.63 179.67 172.33 141.40 147.40 147.04 103.68 56.12%
EPS 41.04 32.96 28.96 28.46 31.27 28.94 23.16 46.28%
DPS 9.33 14.00 0.00 13.00 10.67 16.00 0.00 -
NAPS 2.15 2.02 1.99 1.93 1.95 1.86 1.86 10.11%
Adjusted Per Share Value based on latest NOSH - 77,841
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 66.27 58.73 56.33 44.86 46.68 46.47 32.75 59.77%
EPS 13.42 10.77 9.47 9.03 9.90 9.15 7.32 49.62%
DPS 3.05 4.58 0.00 4.12 3.38 5.06 0.00 -
NAPS 0.7031 0.6603 0.6504 0.6123 0.6175 0.5878 0.5876 12.67%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.98 1.98 1.88 1.79 1.67 1.37 1.40 -
P/RPS 0.98 1.10 1.09 1.27 1.13 0.93 1.35 -19.18%
P/EPS 4.82 6.01 6.49 6.29 5.34 4.73 6.04 -13.92%
EY 20.73 16.65 15.40 15.90 18.72 21.12 16.54 16.19%
DY 4.71 7.07 0.00 7.26 6.39 11.68 0.00 -
P/NAPS 0.92 0.98 0.94 0.93 0.86 0.74 0.75 14.54%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 06/02/06 28/11/05 09/09/05 26/05/05 24/01/05 24/11/04 26/08/04 -
Price 2.00 1.94 1.93 1.80 1.78 1.44 1.41 -
P/RPS 0.99 1.08 1.12 1.27 1.21 0.98 1.36 -19.03%
P/EPS 4.87 5.89 6.66 6.32 5.69 4.98 6.09 -13.81%
EY 20.52 16.99 15.01 15.81 17.57 20.10 16.43 15.92%
DY 4.67 7.22 0.00 7.22 5.99 11.11 0.00 -
P/NAPS 0.93 0.96 0.97 0.93 0.91 0.77 0.76 14.36%

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