[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
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 38,047 157,190 121,894 72,019 34,537 110,024 85,868 -41.96%
PBT 9,122 44,054 33,737 17,858 7,970 30,931 24,450 -48.26%
Tax -2,580 -11,846 -9,049 -4,646 -2,166 -8,786 -6,236 -44.56%
NP 6,542 32,208 24,688 13,212 5,804 22,145 18,214 -49.56%
-
NP to SH 6,542 32,208 24,688 13,212 5,804 22,145 18,214 -49.56%
-
Tax Rate 28.28% 26.89% 26.82% 26.02% 27.18% 28.41% 25.51% -
Total Cost 31,505 124,982 97,206 58,807 28,733 87,879 67,654 -40.00%
-
Net Worth 184,580 179,961 172,447 161,943 159,529 150,175 151,459 14.13%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 12,050 5,614 5,611 - 10,115 6,213 -
Div Payout % - 37.42% 22.74% 42.48% - 45.68% 34.12% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 184,580 179,961 172,447 161,943 159,529 150,175 151,459 14.13%
NOSH 81,672 80,339 80,207 80,169 80,165 77,810 77,671 3.41%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 17.19% 20.49% 20.25% 18.35% 16.81% 20.13% 21.21% -
ROE 3.54% 17.90% 14.32% 8.16% 3.64% 14.75% 12.03% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 46.58 195.66 151.97 89.83 43.08 141.40 110.55 -43.88%
EPS 8.01 40.09 30.78 16.48 7.24 28.46 23.45 -51.23%
DPS 0.00 15.00 7.00 7.00 0.00 13.00 8.00 -
NAPS 2.26 2.24 2.15 2.02 1.99 1.93 1.95 10.36%
Adjusted Per Share Value based on latest NOSH - 80,173
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 15.51 64.09 49.70 29.36 14.08 44.86 35.01 -41.97%
EPS 2.67 13.13 10.07 5.39 2.37 9.03 7.43 -49.54%
DPS 0.00 4.91 2.29 2.29 0.00 4.12 2.53 -
NAPS 0.7526 0.7338 0.7031 0.6603 0.6504 0.6123 0.6175 14.14%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
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%
P/EPS 30.71 5.89 6.43 12.01 25.97 6.29 7.12 165.68%
EY 3.26 16.99 15.55 8.32 3.85 15.90 14.04 -62.32%
DY 0.00 6.36 3.54 3.54 0.00 7.26 4.79 -
P/NAPS 1.09 1.05 0.92 0.98 0.94 0.93 0.86 17.16%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
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%
P/EPS 31.21 6.26 6.50 11.77 26.66 6.32 7.59 157.33%
EY 3.20 15.97 15.39 8.49 3.75 15.81 13.17 -61.16%
DY 0.00 5.98 3.50 3.61 0.00 7.22 4.49 -
P/NAPS 1.11 1.12 0.93 0.96 0.97 0.93 0.91 14.20%

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