[FIMACOR] QoQ Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 82.93%
YoY- 27.74%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 81,044 279,110 196,560 121,173 62,679 223,465 177,709 -40.83%
PBT 33,494 88,649 68,122 38,811 21,330 62,093 46,551 -19.75%
Tax -8,569 -24,079 -15,146 -8,452 -4,626 -2,612 -12,358 -21.71%
NP 24,925 64,570 52,976 30,359 16,704 59,481 34,193 -19.05%
-
NP to SH 22,929 60,691 48,221 28,050 15,334 57,130 31,120 -18.46%
-
Tax Rate 25.58% 27.16% 22.23% 21.78% 21.69% 4.21% 26.55% -
Total Cost 56,119 214,540 143,584 90,814 45,975 163,984 143,516 -46.61%
-
Net Worth 338,824 315,445 301,783 288,951 271,262 246,458 220,261 33.36%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 16,094 6,438 6,439 - 13,737 5,668 -
Div Payout % - 26.52% 13.35% 22.96% - 24.05% 18.21% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 338,824 315,445 301,783 288,951 271,262 246,458 220,261 33.36%
NOSH 80,480 80,470 80,475 80,487 80,493 80,806 80,978 -0.41%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 30.75% 23.13% 26.95% 25.05% 26.65% 26.62% 19.24% -
ROE 6.77% 19.24% 15.98% 9.71% 5.65% 23.18% 14.13% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 100.70 346.85 244.25 150.55 77.87 276.54 219.45 -40.59%
EPS 28.49 75.42 59.92 34.85 19.05 70.70 38.43 -18.13%
DPS 0.00 20.00 8.00 8.00 0.00 17.00 7.00 -
NAPS 4.21 3.92 3.75 3.59 3.37 3.05 2.72 33.91%
Adjusted Per Share Value based on latest NOSH - 80,481
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 33.04 113.80 80.14 49.41 25.56 91.11 72.46 -40.84%
EPS 9.35 24.75 19.66 11.44 6.25 23.29 12.69 -18.46%
DPS 0.00 6.56 2.62 2.63 0.00 5.60 2.31 -
NAPS 1.3815 1.2862 1.2305 1.1781 1.106 1.0049 0.8981 33.36%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.15 4.50 3.10 2.97 2.70 2.40 1.97 -
P/RPS 4.12 1.30 1.27 1.97 3.47 0.87 0.90 176.46%
P/EPS 14.57 5.97 5.17 8.52 14.17 3.39 5.13 100.93%
EY 6.87 16.76 19.33 11.73 7.06 29.46 19.51 -50.22%
DY 0.00 4.44 2.58 2.69 0.00 7.08 3.55 -
P/NAPS 0.99 1.15 0.83 0.83 0.80 0.79 0.72 23.72%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 24/05/10 24/02/10 23/11/09 19/08/09 25/05/09 25/02/09 -
Price 4.45 4.50 3.22 3.23 2.88 2.22 1.89 -
P/RPS 4.42 1.30 1.32 2.15 3.70 0.80 0.86 198.71%
P/EPS 15.62 5.97 5.37 9.27 15.12 3.14 4.92 116.46%
EY 6.40 16.76 18.61 10.79 6.61 31.85 20.33 -53.82%
DY 0.00 4.44 2.48 2.48 0.00 7.66 3.70 -
P/NAPS 1.06 1.15 0.86 0.90 0.85 0.73 0.69 33.24%

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