[FIMACOR] QoQ Annualized Quarter Result on 31-Mar-2008 [#4]

Stock

[FIMACOR] FIMA CORPORATION BHD

Announcement Date

26-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

31-Mar-2008 [#4]

Profit Trend

QoQ- 3.18%

YoY- 11.04%

Quarter Report

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Annualized Quarter Result
Revenue	236,945	245,816	255,564	176,788	175,406	179,906	160,680	29.40%
YoY %	-3.61%	-3.81%	44.56%	0.79%	-2.50%	11.97%	-	-
Horiz. %	147.46%	152.98%	159.05%	110.02%	109.16%	111.97%	100.00%	-
PBT	62,068	67,892	86,332	40,945	40,397	43,744	31,564	56.63%
YoY %	-8.58%	-21.36%	110.85%	1.36%	-7.65%	38.59%	-	-
Horiz. %	196.64%	215.09%	273.51%	129.72%	127.98%	138.59%	100.00%	-
Tax	-16,477	-19,160	-22,596	-9,573	-10,258	-11,222	-8,208	58.79%
YoY %	14.00%	15.21%	-136.04%	6.68%	8.59%	-36.72%	-	-
Horiz. %	200.74%	233.43%	275.29%	116.63%	124.98%	136.72%	100.00%	-
NP	45,590	48,732	63,736	31,372	30,138	32,522	23,356	55.87%
YoY %	-6.45%	-23.54%	103.16%	4.09%	-7.33%	39.24%	-	-
Horiz. %	195.20%	208.65%	272.89%	134.32%	129.04%	139.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,493	43,916	56,024	30,681	29,734	31,358	24,440	42.08%
YoY %	-5.52%	-21.61%	82.60%	3.18%	-5.18%	28.31%	-	-
Horiz. %	169.77%	179.69%	229.23%	125.54%	121.66%	128.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.55%	28.22%	26.17%	23.38%	25.39%	25.65%	26.00%	-
YoY %	-5.92%	7.83%	11.93%	-7.92%	-1.01%	-1.35%	-	-
Horiz. %	102.12%	108.54%	100.65%	89.92%	97.65%	98.65%	100.00%	-
Total Cost	191,354	197,084	191,828	145,416	145,268	147,384	137,324	24.63%
YoY %	-2.91%	2.74%	31.92%	0.10%	-1.44%	7.33%	-	-
Horiz. %	139.34%	143.52%	139.69%	105.89%	105.78%	107.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	220,261	229,472	223,966	208,393	213,398	209,433	202,851	5.61%
YoY %	-4.01%	2.46%	7.47%	-2.35%	1.89%	3.24%	-	-
Horiz. %	108.58%	113.12%	110.41%	102.73%	105.20%	103.24%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	7,557	11,351	-	13,024	16,289	11,408	-	-
YoY %	-33.42%	0.00%	-	-20.04%	42.79%	0.00%	-	-
Horiz. %	66.24%	99.50%	-	114.17%	142.79%	100.00%	-	-
Div Payout %	18.21%	25.85%	-	42.45%	54.78%	36.38%	-	-
YoY %	-29.56%	0.00%	-	-22.51%	50.58%	0.00%	-	-
Horiz. %	50.05%	71.06%	-	116.68%	150.58%	100.00%	-	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	220,261	229,472	223,966	208,393	213,398	209,433	202,851	5.61%
YoY %	-4.01%	2.46%	7.47%	-2.35%	1.89%	3.24%	-	-
Horiz. %	108.58%	113.12%	110.41%	102.73%	105.20%	103.24%	100.00%	-
NOSH	80,978	81,085	81,147	81,403	81,449	81,491	81,466	-0.39%
YoY %	-0.13%	-0.08%	-0.31%	-0.06%	-0.05%	0.03%	-	-
Horiz. %	99.40%	99.53%	99.61%	99.92%	99.98%	100.03%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	19.24%	19.82%	24.94%	17.75%	17.18%	18.08%	14.54%	-
YoY %	-2.93%	-20.53%	40.51%	3.32%	-4.98%	24.35%	-	-
Horiz. %	132.32%	136.31%	171.53%	122.08%	118.16%	124.35%	100.00%	-
ROE	18.84%	19.14%	25.01%	14.72%	13.93%	14.97%	12.05%	-
YoY %	-1.57%	-23.47%	69.90%	5.67%	-6.95%	24.23%	-	-
Horiz. %	156.35%	158.84%	207.55%	122.16%	115.60%	124.23%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	292.60	303.16	314.94	217.17	215.36	220.77	197.23	29.92%
YoY %	-3.48%	-3.74%	45.02%	0.84%	-2.45%	11.94%	-	-
Horiz. %	148.35%	153.71%	159.68%	110.11%	109.19%	111.94%	100.00%	-
EPS	51.24	54.16	69.04	37.69	36.51	38.48	30.00	42.65%
YoY %	-5.39%	-21.55%	83.18%	3.23%	-5.12%	28.27%	-	-
Horiz. %	170.80%	180.53%	230.13%	125.63%	121.70%	128.27%	100.00%	-
DPS	9.33	14.00	0.00	16.00	20.00	14.00	0.00	-
YoY %	-33.36%	0.00%	0.00%	-20.00%	42.86%	0.00%	-	-
Horiz. %	66.64%	100.00%	0.00%	114.29%	142.86%	100.00%	-	-
NAPS	2.72	2.83	2.76	2.56	2.62	2.57	2.49	6.03%
YoY %	-3.89%	2.54%	7.81%	-2.29%	1.95%	3.21%	-	-
Horiz. %	109.24%	113.65%	110.84%	102.81%	105.22%	103.21%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 81,438
RPS	96.61	100.23	104.20	72.08	71.52	73.35	65.51	29.40%
YoY %	-3.61%	-3.81%	44.56%	0.78%	-2.49%	11.97%	-	-
Horiz. %	147.47%	153.00%	159.06%	110.03%	109.17%	111.97%	100.00%	-
EPS	16.92	17.91	22.84	12.51	12.12	12.79	9.96	42.14%
YoY %	-5.53%	-21.58%	82.57%	3.22%	-5.24%	28.41%	-	-
Horiz. %	169.88%	179.82%	229.32%	125.60%	121.69%	128.41%	100.00%	-
DPS	3.08	4.63	0.00	5.31	6.64	4.65	0.00	-
YoY %	-33.48%	0.00%	0.00%	-20.03%	42.80%	0.00%	-	-
Horiz. %	66.24%	99.57%	0.00%	114.19%	142.80%	100.00%	-	-
NAPS	0.8981	0.9356	0.9132	0.8497	0.8701	0.8539	0.8271	5.61%
YoY %	-4.01%	2.45%	7.47%	-2.34%	1.90%	3.24%	-	-
Horiz. %	108.58%	113.12%	110.41%	102.73%	105.20%	103.24%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.97	2.19	2.20	2.26	2.52	2.19	2.16	-
P/RPS	0.67	0.72	0.70	1.04	1.17	0.99	1.10	-28.03%
YoY %	-6.94%	2.86%	-32.69%	-11.11%	18.18%	-10.00%	-	-
Horiz. %	60.91%	65.45%	63.64%	94.55%	106.36%	90.00%	100.00%	-
P/EPS	3.84	4.04	3.19	6.00	6.90	5.69	7.20	-34.10%
YoY %	-4.95%	26.65%	-46.83%	-13.04%	21.27%	-20.97%	-	-
Horiz. %	53.33%	56.11%	44.31%	83.33%	95.83%	79.03%	100.00%	-
EY	26.01	24.73	31.38	16.68	14.49	17.57	13.89	51.63%
YoY %	5.18%	-21.19%	88.13%	15.11%	-17.53%	26.49%	-	-
Horiz. %	187.26%	178.04%	225.92%	120.09%	104.32%	126.49%	100.00%	-
DY	4.74	6.39	0.00	7.08	7.94	6.39	0.00	-
YoY %	-25.82%	0.00%	0.00%	-10.83%	24.26%	0.00%	-	-
Horiz. %	74.18%	100.00%	0.00%	110.80%	124.26%	100.00%	-	-
P/NAPS	0.72	0.77	0.80	0.88	0.96	0.85	0.87	-11.80%
YoY %	-6.49%	-3.75%	-9.09%	-8.33%	12.94%	-2.30%	-	-
Horiz. %	82.76%	88.51%	91.95%	101.15%	110.34%	97.70%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	25/02/09	21/11/08	20/08/08	26/05/08	20/02/08	15/11/07	15/08/07	-
Price	1.89	1.88	2.17	2.25	2.33	2.35	2.24	-
P/RPS	0.65	0.62	0.69	1.04	1.08	1.06	1.14	-31.12%
YoY %	4.84%	-10.14%	-33.65%	-3.70%	1.89%	-7.02%	-	-
Horiz. %	57.02%	54.39%	60.53%	91.23%	94.74%	92.98%	100.00%	-
P/EPS	3.69	3.47	3.14	5.97	6.38	6.11	7.47	-37.37%
YoY %	6.34%	10.51%	-47.40%	-6.43%	4.42%	-18.21%	-	-
Horiz. %	49.40%	46.45%	42.03%	79.92%	85.41%	81.79%	100.00%	-
EY	27.11	28.81	31.82	16.75	15.67	16.37	13.39	59.69%
YoY %	-5.90%	-9.46%	89.97%	6.89%	-4.28%	22.26%	-	-
Horiz. %	202.46%	215.16%	237.64%	125.09%	117.03%	122.26%	100.00%	-
DY	4.94	7.45	0.00	7.11	8.58	5.96	0.00	-
YoY %	-33.69%	0.00%	0.00%	-17.13%	43.96%	0.00%	-	-
Horiz. %	82.89%	125.00%	0.00%	119.30%	143.96%	100.00%	-	-
P/NAPS	0.69	0.66	0.79	0.88	0.89	0.91	0.90	-16.16%
YoY %	4.55%	-16.46%	-10.23%	-1.12%	-2.20%	1.11%	-	-
Horiz. %	76.67%	73.33%	87.78%	97.78%	98.89%	101.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos