[FIMACOR] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock

[FIMACOR] FIMA CORPORATION BHD

Announcement Date

15-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

30-Jun-2007 [#1]

Profit Trend

QoQ- -77.89%

YoY- -6.6%

Quarter Report

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Cumulative Result
Revenue	176,788	131,555	89,953	40,170	157,312	125,324	80,902	68.31%
YoY %	34.38%	46.25%	123.93%	-74.46%	25.52%	54.91%	-	-
Horiz. %	218.52%	162.61%	111.19%	49.65%	194.45%	154.91%	100.00%	-
PBT	40,945	30,298	21,872	7,891	39,710	32,511	21,582	53.19%
YoY %	35.14%	38.52%	177.18%	-80.13%	22.14%	50.64%	-	-
Horiz. %	189.72%	140.39%	101.34%	36.56%	184.00%	150.64%	100.00%	-
Tax	-9,573	-7,694	-5,611	-2,052	-12,079	-9,912	-6,141	34.40%
YoY %	-24.42%	-37.12%	-173.44%	83.01%	-21.86%	-61.41%	-	-
Horiz. %	155.89%	125.29%	91.37%	33.41%	196.69%	161.41%	100.00%	-
NP	31,372	22,604	16,261	5,839	27,631	22,599	15,441	60.34%
YoY %	38.79%	39.01%	178.49%	-78.87%	22.27%	46.36%	-	-
Horiz. %	203.17%	146.39%	105.31%	37.81%	178.95%	146.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,681	22,301	15,679	6,110	27,631	22,599	15,441	57.98%
YoY %	37.58%	42.23%	156.61%	-77.89%	22.27%	46.36%	-	-
Horiz. %	198.70%	144.43%	101.54%	39.57%	178.95%	146.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.38%	25.39%	25.65%	26.00%	30.42%	30.49%	28.45%	-
YoY %	-7.92%	-1.01%	-1.35%	-14.53%	-0.23%	7.17%	-	-
Horiz. %	82.18%	89.24%	90.16%	91.39%	106.92%	107.17%	100.00%	-
Total Cost	145,416	108,951	73,692	34,331	129,681	102,725	65,461	70.16%
YoY %	33.47%	47.85%	114.65%	-73.53%	26.24%	56.93%	-	-
Horiz. %	222.14%	166.44%	112.57%	52.44%	198.10%	156.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	208,393	213,398	209,433	202,851	200,554	195,099	189,040	6.70%
YoY %	-2.35%	1.89%	3.24%	1.15%	2.80%	3.21%	-	-
Horiz. %	110.24%	112.89%	110.79%	107.31%	106.09%	103.21%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	13,024	12,217	5,704	-	12,179	12,193	5,703	73.33%
YoY %	6.61%	114.18%	0.00%	-	-0.11%	113.80%	-	-
Horiz. %	228.37%	214.22%	100.02%	-	213.55%	213.80%	100.00%	-
Div Payout %	42.45%	54.78%	36.38%	-	44.08%	53.96%	36.94%	-
YoY %	-22.51%	50.58%	0.00%	-	-18.31%	46.07%	-	-
Horiz. %	114.92%	148.29%	98.48%	-	119.33%	146.07%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	208,393	213,398	209,433	202,851	200,554	195,099	189,040	6.70%
YoY %	-2.35%	1.89%	3.24%	1.15%	2.80%	3.21%	-	-
Horiz. %	110.24%	112.89%	110.79%	107.31%	106.09%	103.21%	100.00%	-
NOSH	81,403	81,449	81,491	81,466	81,196	81,291	81,482	-0.06%
YoY %	-0.06%	-0.05%	0.03%	0.33%	-0.12%	-0.23%	-	-
Horiz. %	99.90%	99.96%	100.01%	99.98%	99.65%	99.77%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	17.75%	17.18%	18.08%	14.54%	17.56%	18.03%	19.09%	-
YoY %	3.32%	-4.98%	24.35%	-17.20%	-2.61%	-5.55%	-	-
Horiz. %	92.98%	89.99%	94.71%	76.17%	91.99%	94.45%	100.00%	-
ROE	14.72%	10.45%	7.49%	3.01%	13.78%	11.58%	8.17%	-
YoY %	40.86%	39.52%	148.84%	-78.16%	19.00%	41.74%	-	-
Horiz. %	180.17%	127.91%	91.68%	36.84%	168.67%	141.74%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	217.17	161.52	110.38	49.31	193.74	154.17	99.29	68.41%
YoY %	34.45%	46.33%	123.85%	-74.55%	25.67%	55.27%	-	-
Horiz. %	218.72%	162.67%	111.17%	49.66%	195.13%	155.27%	100.00%	-
EPS	37.69	27.38	19.24	7.50	34.03	27.80	18.95	58.08%
YoY %	37.66%	42.31%	156.53%	-77.96%	22.41%	46.70%	-	-
Horiz. %	198.89%	144.49%	101.53%	39.58%	179.58%	146.70%	100.00%	-
DPS	16.00	15.00	7.00	0.00	15.00	15.00	7.00	73.43%
YoY %	6.67%	114.29%	0.00%	0.00%	0.00%	114.29%	-	-
Horiz. %	228.57%	214.29%	100.00%	0.00%	214.29%	214.29%	100.00%	-
NAPS	2.56	2.62	2.57	2.49	2.47	2.40	2.32	6.77%
YoY %	-2.29%	1.95%	3.21%	0.81%	2.92%	3.45%	-	-
Horiz. %	110.34%	112.93%	110.78%	107.33%	106.47%	103.45%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 81,466
RPS	72.08	53.64	36.68	16.38	64.14	51.10	32.99	68.29%
YoY %	34.38%	46.24%	123.93%	-74.46%	25.52%	54.90%	-	-
Horiz. %	218.49%	162.59%	111.19%	49.65%	194.42%	154.90%	100.00%	-
EPS	12.51	9.09	6.39	2.49	11.27	9.21	6.30	57.91%
YoY %	37.62%	42.25%	156.63%	-77.91%	22.37%	46.19%	-	-
Horiz. %	198.57%	144.29%	101.43%	39.52%	178.89%	146.19%	100.00%	-
DPS	5.31	4.98	2.33	0.00	4.97	4.97	2.33	73.09%
YoY %	6.63%	113.73%	0.00%	0.00%	0.00%	113.30%	-	-
Horiz. %	227.90%	213.73%	100.00%	0.00%	213.30%	213.30%	100.00%	-
NAPS	0.8497	0.8701	0.8539	0.8271	0.8177	0.7955	0.7708	6.70%
YoY %	-2.34%	1.90%	3.24%	1.15%	2.79%	3.20%	-	-
Horiz. %	110.24%	112.88%	110.78%	107.30%	106.08%	103.20%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	2.26	2.52	2.19	2.16	2.30	2.40	2.37	-
P/RPS	1.04	1.56	1.98	4.38	1.19	1.56	2.39	-42.54%
YoY %	-33.33%	-21.21%	-54.79%	268.07%	-23.72%	-34.73%	-	-
Horiz. %	43.51%	65.27%	82.85%	183.26%	49.79%	65.27%	100.00%	-
P/EPS	6.00	9.20	11.38	28.80	6.76	8.63	12.51	-38.70%
YoY %	-34.78%	-19.16%	-60.49%	326.04%	-21.67%	-31.02%	-	-
Horiz. %	47.96%	73.54%	90.97%	230.22%	54.04%	68.98%	100.00%	-
EY	16.68	10.87	8.79	3.47	14.80	11.58	8.00	63.13%
YoY %	53.45%	23.66%	153.31%	-76.55%	27.81%	44.75%	-	-
Horiz. %	208.50%	135.88%	109.87%	43.38%	185.00%	144.75%	100.00%	-
DY	7.08	5.95	3.20	0.00	6.52	6.25	2.95	79.16%
YoY %	18.99%	85.94%	0.00%	0.00%	4.32%	111.86%	-	-
Horiz. %	240.00%	201.69%	108.47%	0.00%	221.02%	211.86%	100.00%	-
P/NAPS	0.88	0.96	0.85	0.87	0.93	1.00	1.02	-9.36%
YoY %	-8.33%	12.94%	-2.30%	-6.45%	-7.00%	-1.96%	-	-
Horiz. %	86.27%	94.12%	83.33%	85.29%	91.18%	98.04%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	26/05/08	20/02/08	15/11/07	15/08/07	24/05/07	13/02/07	24/11/06	-
Price	2.25	2.33	2.35	2.24	2.10	2.36	2.43	-
P/RPS	1.04	1.44	2.13	4.54	1.08	1.53	2.45	-43.48%
YoY %	-27.78%	-32.39%	-53.08%	320.37%	-29.41%	-37.55%	-	-
Horiz. %	42.45%	58.78%	86.94%	185.31%	44.08%	62.45%	100.00%	-
P/EPS	5.97	8.51	12.21	29.87	6.17	8.49	12.82	-39.89%
YoY %	-29.85%	-30.30%	-59.12%	384.12%	-27.33%	-33.78%	-	-
Horiz. %	46.57%	66.38%	95.24%	233.00%	48.13%	66.22%	100.00%	-
EY	16.75	11.75	8.19	3.35	16.20	11.78	7.80	66.37%
YoY %	42.55%	43.47%	144.48%	-79.32%	37.52%	51.03%	-	-
Horiz. %	214.74%	150.64%	105.00%	42.95%	207.69%	151.03%	100.00%	-
DY	7.11	6.44	2.98	0.00	7.14	6.36	2.88	82.56%
YoY %	10.40%	116.11%	0.00%	0.00%	12.26%	120.83%	-	-
Horiz. %	246.88%	223.61%	103.47%	0.00%	247.92%	220.83%	100.00%	-
P/NAPS	0.88	0.89	0.91	0.90	0.85	0.98	1.05	-11.09%
YoY %	-1.12%	-2.20%	1.11%	5.88%	-13.27%	-6.67%	-	-
Horiz. %	83.81%	84.76%	86.67%	85.71%	80.95%	93.33%	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