[FIMACOR] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
09-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -73.79%
YoY- 29.38%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 157,190 121,894 72,019 34,537 110,024 85,868 56,987 96.80%
PBT 44,054 33,737 17,858 7,970 30,931 24,450 15,290 102.61%
Tax -11,846 -9,049 -4,646 -2,166 -8,786 -6,236 -4,074 103.85%
NP 32,208 24,688 13,212 5,804 22,145 18,214 11,216 102.16%
-
NP to SH 32,208 24,688 13,212 5,804 22,145 18,214 11,216 102.16%
-
Tax Rate 26.89% 26.82% 26.02% 27.18% 28.41% 25.51% 26.64% -
Total Cost 124,982 97,206 58,807 28,733 87,879 67,654 45,771 95.48%
-
Net Worth 179,961 172,447 161,943 159,529 150,175 151,459 144,172 15.94%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 12,050 5,614 5,611 - 10,115 6,213 6,200 55.80%
Div Payout % 37.42% 22.74% 42.48% - 45.68% 34.12% 55.29% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 179,961 172,447 161,943 159,529 150,175 151,459 144,172 15.94%
NOSH 80,339 80,207 80,169 80,165 77,810 77,671 77,512 2.41%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 20.49% 20.25% 18.35% 16.81% 20.13% 21.21% 19.68% -
ROE 17.90% 14.32% 8.16% 3.64% 14.75% 12.03% 7.78% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 195.66 151.97 89.83 43.08 141.40 110.55 73.52 92.15%
EPS 40.09 30.78 16.48 7.24 28.46 23.45 14.47 97.38%
DPS 15.00 7.00 7.00 0.00 13.00 8.00 8.00 52.11%
NAPS 2.24 2.15 2.02 1.99 1.93 1.95 1.86 13.20%
Adjusted Per Share Value based on latest NOSH - 80,165
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 64.09 49.70 29.36 14.08 44.86 35.01 23.24 96.77%
EPS 13.13 10.07 5.39 2.37 9.03 7.43 4.57 102.22%
DPS 4.91 2.29 2.29 0.00 4.12 2.53 2.53 55.65%
NAPS 0.7338 0.7031 0.6603 0.6504 0.6123 0.6175 0.5878 15.95%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.36 1.98 1.98 1.88 1.79 1.67 1.37 -
P/RPS 1.21 1.30 2.20 4.36 1.27 1.51 1.86 -24.94%
P/EPS 5.89 6.43 12.01 25.97 6.29 7.12 9.47 -27.15%
EY 16.99 15.55 8.32 3.85 15.90 14.04 10.56 37.34%
DY 6.36 3.54 3.54 0.00 7.26 4.79 5.84 5.85%
P/NAPS 1.05 0.92 0.98 0.94 0.93 0.86 0.74 26.29%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 06/02/06 28/11/05 09/09/05 26/05/05 24/01/05 24/11/04 -
Price 2.51 2.00 1.94 1.93 1.80 1.78 1.44 -
P/RPS 1.28 1.32 2.16 4.48 1.27 1.61 1.96 -24.74%
P/EPS 6.26 6.50 11.77 26.66 6.32 7.59 9.95 -26.59%
EY 15.97 15.39 8.49 3.75 15.81 13.17 10.05 36.21%
DY 5.98 3.50 3.61 0.00 7.22 4.49 5.56 4.97%
P/NAPS 1.12 0.93 0.96 0.97 0.93 0.91 0.77 28.40%

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