[FIMACOR] QoQ Annualized Quarter Result on 31-Mar-2007 [#4]

Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -8.3%
YoY- -14.21%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 175,406 179,906 160,680 157,312 167,098 161,804 152,188 9.89%
PBT 40,397 43,744 31,564 39,710 43,348 43,164 36,488 7.00%
Tax -10,258 -11,222 -8,208 -12,079 -13,216 -12,282 -10,320 -0.39%
NP 30,138 32,522 23,356 27,631 30,132 30,882 26,168 9.84%
-
NP to SH 29,734 31,358 24,440 27,631 30,132 30,882 26,168 8.86%
-
Tax Rate 25.39% 25.65% 26.00% 30.42% 30.49% 28.45% 28.28% -
Total Cost 145,268 147,384 137,324 129,681 136,966 130,922 126,020 9.91%
-
Net Worth 213,398 209,433 202,851 200,554 195,099 189,040 184,580 10.12%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 16,289 11,408 - 12,179 16,258 11,407 - -
Div Payout % 54.78% 36.38% - 44.08% 53.96% 36.94% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 213,398 209,433 202,851 200,554 195,099 189,040 184,580 10.12%
NOSH 81,449 81,491 81,466 81,196 81,291 81,482 81,672 -0.18%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 17.18% 18.08% 14.54% 17.56% 18.03% 19.09% 17.19% -
ROE 13.93% 14.97% 12.05% 13.78% 15.44% 16.34% 14.18% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 215.36 220.77 197.23 193.74 205.56 198.57 186.34 10.10%
EPS 36.51 38.48 30.00 34.03 37.07 37.90 32.04 9.07%
DPS 20.00 14.00 0.00 15.00 20.00 14.00 0.00 -
NAPS 2.62 2.57 2.49 2.47 2.40 2.32 2.26 10.32%
Adjusted Per Share Value based on latest NOSH - 81,161
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 71.52 73.35 65.51 64.14 68.13 65.97 62.05 9.90%
EPS 12.12 12.79 9.96 11.27 12.29 12.59 10.67 8.84%
DPS 6.64 4.65 0.00 4.97 6.63 4.65 0.00 -
NAPS 0.8701 0.8539 0.8271 0.8177 0.7955 0.7708 0.7526 10.12%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.52 2.19 2.16 2.30 2.40 2.37 2.46 -
P/RPS 1.17 0.99 1.10 1.19 1.17 1.19 1.32 -7.70%
P/EPS 6.90 5.69 7.20 6.76 6.47 6.25 7.68 -6.87%
EY 14.49 17.57 13.89 14.80 15.44 15.99 13.02 7.37%
DY 7.94 6.39 0.00 6.52 8.33 5.91 0.00 -
P/NAPS 0.96 0.85 0.87 0.93 1.00 1.02 1.09 -8.09%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 15/11/07 15/08/07 24/05/07 13/02/07 24/11/06 18/08/06 -
Price 2.33 2.35 2.24 2.10 2.36 2.43 2.50 -
P/RPS 1.08 1.06 1.14 1.08 1.15 1.22 1.34 -13.36%
P/EPS 6.38 6.11 7.47 6.17 6.37 6.41 7.80 -12.50%
EY 15.67 16.37 13.39 16.20 15.71 15.60 12.82 14.27%
DY 8.58 5.96 0.00 7.14 8.47 5.76 0.00 -
P/NAPS 0.89 0.91 0.90 0.85 0.98 1.05 1.11 -13.65%

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