[FIMACOR] QoQ Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 63.09%
YoY- 10.64%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 72,907 300,174 232,877 166,241 91,046 298,479 229,082 -53.41%
PBT 24,584 107,505 83,815 67,137 39,705 111,566 91,427 -58.37%
Tax -5,869 -28,588 -22,711 -18,317 -9,418 -26,809 -23,134 -59.95%
NP 18,715 78,917 61,104 48,820 30,287 84,757 68,293 -57.84%
-
NP to SH 17,548 71,907 55,155 43,833 26,877 79,486 62,859 -57.31%
-
Tax Rate 23.87% 26.59% 27.10% 27.28% 23.72% 24.03% 25.30% -
Total Cost 54,192 221,257 171,773 117,421 60,759 213,722 160,789 -51.60%
-
Net Worth 453,785 435,336 420,864 420,867 409,592 380,612 361,332 16.41%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 28,164 12,070 12,070 - 24,140 8,047 -
Div Payout % - 39.17% 21.89% 27.54% - 30.37% 12.80% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 453,785 435,336 420,864 420,867 409,592 380,612 361,332 16.41%
NOSH 80,458 80,468 80,471 80,471 80,470 80,467 80,474 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 25.67% 26.29% 26.24% 29.37% 33.27% 28.40% 29.81% -
ROE 3.87% 16.52% 13.11% 10.41% 6.56% 20.88% 17.40% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 90.61 373.03 289.39 206.58 113.14 370.93 284.66 -53.41%
EPS 21.81 89.36 68.54 54.47 33.40 98.78 78.11 -57.31%
DPS 0.00 35.00 15.00 15.00 0.00 30.00 10.00 -
NAPS 5.64 5.41 5.23 5.23 5.09 4.73 4.49 16.43%
Adjusted Per Share Value based on latest NOSH - 80,474
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 29.73 122.39 94.95 67.78 37.12 121.70 93.40 -53.41%
EPS 7.15 29.32 22.49 17.87 10.96 32.41 25.63 -57.33%
DPS 0.00 11.48 4.92 4.92 0.00 9.84 3.28 -
NAPS 1.8502 1.775 1.716 1.716 1.67 1.5519 1.4733 16.41%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 6.11 6.11 5.80 5.22 6.11 5.90 6.45 -
P/RPS 6.74 1.64 2.00 2.53 5.40 1.59 2.27 106.71%
P/EPS 28.01 6.84 8.46 9.58 18.29 5.97 8.26 125.88%
EY 3.57 14.63 11.82 10.43 5.47 16.74 12.11 -55.73%
DY 0.00 5.73 2.59 2.87 0.00 5.08 1.55 -
P/NAPS 1.08 1.13 1.11 1.00 1.20 1.25 1.44 -17.46%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 16/05/12 21/02/12 22/11/11 15/08/11 24/05/11 21/02/11 -
Price 6.34 5.95 6.75 5.73 5.57 6.40 6.35 -
P/RPS 7.00 1.60 2.33 2.77 4.92 1.73 2.23 114.53%
P/EPS 29.07 6.66 9.85 10.52 16.68 6.48 8.13 134.01%
EY 3.44 15.02 10.15 9.51 6.00 15.43 12.30 -57.26%
DY 0.00 5.88 2.22 2.62 0.00 4.69 1.57 -
P/NAPS 1.12 1.10 1.29 1.10 1.09 1.35 1.41 -14.24%

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