[FIMACOR] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock

[FIMACOR] FIMA CORPORATION BHD

Announcement Date

28-Nov-2005

Admission Sponsor

Sponsor

Financial Year

31-Mar-2006

Quarter

30-Sep-2005 [#2]

Profit Trend

QoQ- 127.64%

YoY- 17.8%

Quarter Report

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Cumulative Result
Revenue	38,047	157,190	121,894	72,019	34,537	110,024	85,868	-41.96%
YoY %	-75.80%	28.96%	69.25%	108.53%	-68.61%	28.13%	-	-
Horiz. %	44.31%	183.06%	141.96%	83.87%	40.22%	128.13%	100.00%	-
PBT	9,122	44,054	33,737	17,858	7,970	30,931	24,450	-48.26%
YoY %	-79.29%	30.58%	88.92%	124.07%	-74.23%	26.51%	-	-
Horiz. %	37.31%	180.18%	137.98%	73.04%	32.60%	126.51%	100.00%	-
Tax	-2,580	-11,846	-9,049	-4,646	-2,166	-8,786	-6,236	-44.56%
YoY %	78.22%	-30.91%	-94.77%	-114.50%	75.35%	-40.89%	-	-
Horiz. %	41.37%	189.96%	145.11%	74.50%	34.73%	140.89%	100.00%	-
NP	6,542	32,208	24,688	13,212	5,804	22,145	18,214	-49.56%
YoY %	-79.69%	30.46%	86.86%	127.64%	-73.79%	21.58%	-	-
Horiz. %	35.92%	176.83%	135.54%	72.54%	31.87%	121.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,542	32,208	24,688	13,212	5,804	22,145	18,214	-49.56%
YoY %	-79.69%	30.46%	86.86%	127.64%	-73.79%	21.58%	-	-
Horiz. %	35.92%	176.83%	135.54%	72.54%	31.87%	121.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.28%	26.89%	26.82%	26.02%	27.18%	28.41%	25.51%	-
YoY %	5.17%	0.26%	3.07%	-4.27%	-4.33%	11.37%	-	-
Horiz. %	110.86%	105.41%	105.14%	102.00%	106.55%	111.37%	100.00%	-
Total Cost	31,505	124,982	97,206	58,807	28,733	87,879	67,654	-40.00%
YoY %	-74.79%	28.57%	65.30%	104.67%	-67.30%	29.89%	-	-
Horiz. %	46.57%	184.74%	143.68%	86.92%	42.47%	129.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	184,580	179,961	172,447	161,943	159,529	150,175	151,459	14.13%
YoY %	2.57%	4.36%	6.49%	1.51%	6.23%	-0.85%	-	-
Horiz. %	121.87%	118.82%	113.86%	106.92%	105.33%	99.15%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	-	12,050	5,614	5,611	-	10,115	6,213	-
YoY %	-	114.64%	0.05%	0.00%	-	62.80%	-	-
Horiz. %	-	193.95%	90.36%	90.31%	-	162.80%	100.00%	-
Div Payout %	-	37.42%	22.74%	42.48%	-	45.68%	34.12%	-
YoY %	-	64.56%	-46.47%	0.00%	-	33.88%	-	-
Horiz. %	-	109.67%	66.65%	124.50%	-	133.88%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	184,580	179,961	172,447	161,943	159,529	150,175	151,459	14.13%
YoY %	2.57%	4.36%	6.49%	1.51%	6.23%	-0.85%	-	-
Horiz. %	121.87%	118.82%	113.86%	106.92%	105.33%	99.15%	100.00%	-
NOSH	81,672	80,339	80,207	80,169	80,165	77,810	77,671	3.41%
YoY %	1.66%	0.16%	0.05%	0.00%	3.03%	0.18%	-	-
Horiz. %	105.15%	103.44%	103.27%	103.22%	103.21%	100.18%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	17.19%	20.49%	20.25%	18.35%	16.81%	20.13%	21.21%	-
YoY %	-16.11%	1.19%	10.35%	9.16%	-16.49%	-5.09%	-	-
Horiz. %	81.05%	96.61%	95.47%	86.52%	79.26%	94.91%	100.00%	-
ROE	3.54%	17.90%	14.32%	8.16%	3.64%	14.75%	12.03%	-
YoY %	-80.22%	25.00%	75.49%	124.18%	-75.32%	22.61%	-	-
Horiz. %	29.43%	148.79%	119.04%	67.83%	30.26%	122.61%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	46.58	195.66	151.97	89.83	43.08	141.40	110.55	-43.88%
YoY %	-76.19%	28.75%	69.18%	108.52%	-69.53%	27.91%	-	-
Horiz. %	42.13%	176.99%	137.47%	81.26%	38.97%	127.91%	100.00%	-
EPS	8.01	40.09	30.78	16.48	7.24	28.46	23.45	-51.23%
YoY %	-80.02%	30.25%	86.77%	127.62%	-74.56%	21.36%	-	-
Horiz. %	34.16%	170.96%	131.26%	70.28%	30.87%	121.36%	100.00%	-
DPS	0.00	15.00	7.00	7.00	0.00	13.00	8.00	-
YoY %	0.00%	114.29%	0.00%	0.00%	0.00%	62.50%	-	-
Horiz. %	0.00%	187.50%	87.50%	87.50%	0.00%	162.50%	100.00%	-
NAPS	2.26	2.24	2.15	2.02	1.99	1.93	1.95	10.36%
YoY %	0.89%	4.19%	6.44%	1.51%	3.11%	-1.03%	-	-
Horiz. %	115.90%	114.87%	110.26%	103.59%	102.05%	98.97%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 80,173
RPS	15.51	64.09	49.70	29.36	14.08	44.86	35.01	-41.97%
YoY %	-75.80%	28.95%	69.28%	108.52%	-68.61%	28.13%	-	-
Horiz. %	44.30%	183.06%	141.96%	83.86%	40.22%	128.13%	100.00%	-
EPS	2.67	13.13	10.07	5.39	2.37	9.03	7.43	-49.54%
YoY %	-79.66%	30.39%	86.83%	127.43%	-73.75%	21.53%	-	-
Horiz. %	35.94%	176.72%	135.53%	72.54%	31.90%	121.53%	100.00%	-
DPS	0.00	4.91	2.29	2.29	0.00	4.12	2.53	-
YoY %	0.00%	114.41%	0.00%	0.00%	0.00%	62.85%	-	-
Horiz. %	0.00%	194.07%	90.51%	90.51%	0.00%	162.85%	100.00%	-
NAPS	0.7526	0.7338	0.7031	0.6603	0.6504	0.6123	0.6175	14.14%
YoY %	2.56%	4.37%	6.48%	1.52%	6.22%	-0.84%	-	-
Horiz. %	121.88%	118.83%	113.86%	106.93%	105.33%	99.16%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	2.46	2.36	1.98	1.98	1.88	1.79	1.67	-
P/RPS	5.28	1.21	1.30	2.20	4.36	1.27	1.51	130.90%
YoY %	336.36%	-6.92%	-40.91%	-49.54%	243.31%	-15.89%	-	-
Horiz. %	349.67%	80.13%	86.09%	145.70%	288.74%	84.11%	100.00%	-
P/EPS	30.71	5.89	6.43	12.01	25.97	6.29	7.12	165.68%
YoY %	421.39%	-8.40%	-46.46%	-53.75%	312.88%	-11.66%	-	-
Horiz. %	431.32%	82.72%	90.31%	168.68%	364.75%	88.34%	100.00%	-
EY	3.26	16.99	15.55	8.32	3.85	15.90	14.04	-62.32%
YoY %	-80.81%	9.26%	86.90%	116.10%	-75.79%	13.25%	-	-
Horiz. %	23.22%	121.01%	110.75%	59.26%	27.42%	113.25%	100.00%	-
DY	0.00	6.36	3.54	3.54	0.00	7.26	4.79	-
YoY %	0.00%	79.66%	0.00%	0.00%	0.00%	51.57%	-	-
Horiz. %	0.00%	132.78%	73.90%	73.90%	0.00%	151.57%	100.00%	-
P/NAPS	1.09	1.05	0.92	0.98	0.94	0.93	0.86	17.16%
YoY %	3.81%	14.13%	-6.12%	4.26%	1.08%	8.14%	-	-
Horiz. %	126.74%	122.09%	106.98%	113.95%	109.30%	108.14%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	18/08/06	23/05/06	06/02/06	28/11/05	09/09/05	26/05/05	24/01/05	-
Price	2.50	2.51	2.00	1.94	1.93	1.80	1.78	-
P/RPS	5.37	1.28	1.32	2.16	4.48	1.27	1.61	123.72%
YoY %	319.53%	-3.03%	-38.89%	-51.79%	252.76%	-21.12%	-	-
Horiz. %	333.54%	79.50%	81.99%	134.16%	278.26%	78.88%	100.00%	-
P/EPS	31.21	6.26	6.50	11.77	26.66	6.32	7.59	157.33%
YoY %	398.56%	-3.69%	-44.77%	-55.85%	321.84%	-16.73%	-	-
Horiz. %	411.20%	82.48%	85.64%	155.07%	351.25%	83.27%	100.00%	-
EY	3.20	15.97	15.39	8.49	3.75	15.81	13.17	-61.16%
YoY %	-79.96%	3.77%	81.27%	126.40%	-76.28%	20.05%	-	-
Horiz. %	24.30%	121.26%	116.86%	64.46%	28.47%	120.05%	100.00%	-
DY	0.00	5.98	3.50	3.61	0.00	7.22	4.49	-
YoY %	0.00%	70.86%	-3.05%	0.00%	0.00%	60.80%	-	-
Horiz. %	0.00%	133.18%	77.95%	80.40%	0.00%	160.80%	100.00%	-
P/NAPS	1.11	1.12	0.93	0.96	0.97	0.93	0.91	14.20%
YoY %	-0.89%	20.43%	-3.12%	-1.03%	4.30%	2.20%	-	-
Horiz. %	121.98%	123.08%	102.20%	105.49%	106.59%	102.20%	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