[FIMACOR] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -79.69%
YoY- 12.72%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 157,312 125,324 80,902 38,047 157,190 121,894 72,019 68.42%
PBT 39,710 32,511 21,582 9,122 44,054 33,737 17,858 70.44%
Tax -12,079 -9,912 -6,141 -2,580 -11,846 -9,049 -4,646 89.18%
NP 27,631 22,599 15,441 6,542 32,208 24,688 13,212 63.61%
-
NP to SH 27,631 22,599 15,441 6,542 32,208 24,688 13,212 63.61%
-
Tax Rate 30.42% 30.49% 28.45% 28.28% 26.89% 26.82% 26.02% -
Total Cost 129,681 102,725 65,461 31,505 124,982 97,206 58,807 69.50%
-
Net Worth 200,554 195,099 189,040 184,580 179,961 172,447 161,943 15.33%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 12,179 12,193 5,703 - 12,050 5,614 5,611 67.72%
Div Payout % 44.08% 53.96% 36.94% - 37.42% 22.74% 42.48% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 200,554 195,099 189,040 184,580 179,961 172,447 161,943 15.33%
NOSH 81,196 81,291 81,482 81,672 80,339 80,207 80,169 0.85%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 17.56% 18.03% 19.09% 17.19% 20.49% 20.25% 18.35% -
ROE 13.78% 11.58% 8.17% 3.54% 17.90% 14.32% 8.16% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 193.74 154.17 99.29 46.58 195.66 151.97 89.83 67.00%
EPS 34.03 27.80 18.95 8.01 40.09 30.78 16.48 62.22%
DPS 15.00 15.00 7.00 0.00 15.00 7.00 7.00 66.28%
NAPS 2.47 2.40 2.32 2.26 2.24 2.15 2.02 14.36%
Adjusted Per Share Value based on latest NOSH - 81,672
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 64.14 51.10 32.99 15.51 64.09 49.70 29.36 68.44%
EPS 11.27 9.21 6.30 2.67 13.13 10.07 5.39 63.58%
DPS 4.97 4.97 2.33 0.00 4.91 2.29 2.29 67.70%
NAPS 0.8177 0.7955 0.7708 0.7526 0.7338 0.7031 0.6603 15.33%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.30 2.40 2.37 2.46 2.36 1.98 1.98 -
P/RPS 1.19 1.56 2.39 5.28 1.21 1.30 2.20 -33.63%
P/EPS 6.76 8.63 12.51 30.71 5.89 6.43 12.01 -31.85%
EY 14.80 11.58 8.00 3.26 16.99 15.55 8.32 46.86%
DY 6.52 6.25 2.95 0.00 6.36 3.54 3.54 50.31%
P/NAPS 0.93 1.00 1.02 1.09 1.05 0.92 0.98 -3.43%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 13/02/07 24/11/06 18/08/06 23/05/06 06/02/06 28/11/05 -
Price 2.10 2.36 2.43 2.50 2.51 2.00 1.94 -
P/RPS 1.08 1.53 2.45 5.37 1.28 1.32 2.16 -37.03%
P/EPS 6.17 8.49 12.82 31.21 6.26 6.50 11.77 -35.01%
EY 16.20 11.78 7.80 3.20 15.97 15.39 8.49 53.90%
DY 7.14 6.36 2.88 0.00 5.98 3.50 3.61 57.63%
P/NAPS 0.85 0.98 1.05 1.11 1.12 0.93 0.96 -7.79%

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