[FIMACOR] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -5.6%
YoY- 6.23%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 305,442 307,320 324,176 279,110 262,080 242,346 250,716 14.02%
PBT 121,902 115,386 133,976 88,649 90,829 77,622 85,320 26.77%
Tax -30,845 -29,270 -34,276 -24,079 -20,194 -16,904 -18,504 40.45%
NP 91,057 86,116 99,700 64,570 70,634 60,718 66,816 22.85%
-
NP to SH 83,812 79,236 91,716 60,691 64,294 56,100 61,336 23.06%
-
Tax Rate 25.30% 25.37% 25.58% 27.16% 22.23% 21.78% 21.69% -
Total Cost 214,385 221,204 224,476 214,540 191,445 181,628 183,900 10.73%
-
Net Worth 361,332 352,481 338,824 315,445 301,783 288,951 271,262 20.99%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 10,729 16,095 - 16,094 8,584 12,878 - -
Div Payout % 12.80% 20.31% - 26.52% 13.35% 22.96% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 361,332 352,481 338,824 315,445 301,783 288,951 271,262 20.99%
NOSH 80,474 80,475 80,480 80,470 80,475 80,487 80,493 -0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 29.81% 28.02% 30.75% 23.13% 26.95% 25.05% 26.65% -
ROE 23.20% 22.48% 27.07% 19.24% 21.30% 19.42% 22.61% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 379.55 381.88 402.80 346.85 325.66 301.10 311.47 14.04%
EPS 104.15 98.46 113.96 75.42 79.89 69.70 76.20 23.08%
DPS 13.33 20.00 0.00 20.00 10.67 16.00 0.00 -
NAPS 4.49 4.38 4.21 3.92 3.75 3.59 3.37 21.01%
Adjusted Per Share Value based on latest NOSH - 80,451
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 124.54 125.30 132.18 113.80 106.86 98.81 102.22 14.03%
EPS 34.17 32.31 37.40 24.75 26.21 22.87 25.01 23.05%
DPS 4.37 6.56 0.00 6.56 3.50 5.25 0.00 -
NAPS 1.4733 1.4372 1.3815 1.2862 1.2305 1.1781 1.106 21.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 6.45 4.64 4.15 4.50 3.10 2.97 2.70 -
P/RPS 1.70 1.22 1.03 1.30 0.95 0.99 0.87 56.10%
P/EPS 6.19 4.71 3.64 5.97 3.88 4.26 3.54 44.99%
EY 16.15 21.22 27.46 16.76 25.77 23.47 28.22 -30.99%
DY 2.07 4.31 0.00 4.44 3.44 5.39 0.00 -
P/NAPS 1.44 1.06 0.99 1.15 0.83 0.83 0.80 47.81%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 28/10/10 23/08/10 24/05/10 24/02/10 23/11/09 19/08/09 -
Price 6.35 5.63 4.45 4.50 3.22 3.23 2.88 -
P/RPS 1.67 1.47 1.10 1.30 0.99 1.07 0.92 48.64%
P/EPS 6.10 5.72 3.90 5.97 4.03 4.63 3.78 37.46%
EY 16.40 17.49 25.61 16.76 24.81 21.58 26.46 -27.24%
DY 2.10 3.55 0.00 4.44 3.31 4.95 0.00 -
P/NAPS 1.41 1.29 1.06 1.15 0.86 0.90 0.85 40.00%

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
Post a Comment