[FIMACOR] QoQ Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 56.78%
YoY- 40.05%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 62,679 223,465 177,709 122,908 63,891 176,788 131,555 -39.02%
PBT 21,330 62,093 46,551 33,946 21,583 40,945 30,298 -20.87%
Tax -4,626 -2,612 -12,358 -9,580 -5,649 -9,573 -7,694 -28.78%
NP 16,704 59,481 34,193 24,366 15,934 31,372 22,604 -18.27%
-
NP to SH 15,334 57,130 31,120 21,958 14,006 30,681 22,301 -22.11%
-
Tax Rate 21.69% 4.21% 26.55% 28.22% 26.17% 23.38% 25.39% -
Total Cost 45,975 163,984 143,516 98,542 47,957 145,416 108,951 -43.77%
-
Net Worth 271,262 246,458 220,261 229,472 223,966 208,393 213,398 17.36%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 13,737 5,668 5,675 - 13,024 12,217 -
Div Payout % - 24.05% 18.21% 25.85% - 42.45% 54.78% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 271,262 246,458 220,261 229,472 223,966 208,393 213,398 17.36%
NOSH 80,493 80,806 80,978 81,085 81,147 81,403 81,449 -0.78%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 26.65% 26.62% 19.24% 19.82% 24.94% 17.75% 17.18% -
ROE 5.65% 23.18% 14.13% 9.57% 6.25% 14.72% 10.45% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 77.87 276.54 219.45 151.58 78.73 217.17 161.52 -38.54%
EPS 19.05 70.70 38.43 27.08 17.26 37.69 27.38 -21.49%
DPS 0.00 17.00 7.00 7.00 0.00 16.00 15.00 -
NAPS 3.37 3.05 2.72 2.83 2.76 2.56 2.62 18.29%
Adjusted Per Share Value based on latest NOSH - 81,060
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 25.56 91.11 72.46 50.11 26.05 72.08 53.64 -39.02%
EPS 6.25 23.29 12.69 8.95 5.71 12.51 9.09 -22.11%
DPS 0.00 5.60 2.31 2.31 0.00 5.31 4.98 -
NAPS 1.106 1.0049 0.8981 0.9356 0.9132 0.8497 0.8701 17.36%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.70 2.40 1.97 2.19 2.20 2.26 2.52 -
P/RPS 3.47 0.87 0.90 1.44 2.79 1.04 1.56 70.48%
P/EPS 14.17 3.39 5.13 8.09 12.75 6.00 9.20 33.40%
EY 7.06 29.46 19.51 12.37 7.85 16.68 10.87 -25.02%
DY 0.00 7.08 3.55 3.20 0.00 7.08 5.95 -
P/NAPS 0.80 0.79 0.72 0.77 0.80 0.88 0.96 -11.45%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 25/05/09 25/02/09 21/11/08 20/08/08 26/05/08 20/02/08 -
Price 2.88 2.22 1.89 1.88 2.17 2.25 2.33 -
P/RPS 3.70 0.80 0.86 1.24 2.76 1.04 1.44 87.70%
P/EPS 15.12 3.14 4.92 6.94 12.57 5.97 8.51 46.74%
EY 6.61 31.85 20.33 14.40 7.95 16.75 11.75 -31.87%
DY 0.00 7.66 3.70 3.72 0.00 7.11 6.44 -
P/NAPS 0.85 0.73 0.69 0.66 0.79 0.88 0.89 -3.02%

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