[FIMACOR] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
06-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 86.86%
YoY- 35.54%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 80,902 38,047 157,190 121,894 72,019 34,537 110,024 -18.51%
PBT 21,582 9,122 44,054 33,737 17,858 7,970 30,931 -21.31%
Tax -6,141 -2,580 -11,846 -9,049 -4,646 -2,166 -8,786 -21.22%
NP 15,441 6,542 32,208 24,688 13,212 5,804 22,145 -21.35%
-
NP to SH 15,441 6,542 32,208 24,688 13,212 5,804 22,145 -21.35%
-
Tax Rate 28.45% 28.28% 26.89% 26.82% 26.02% 27.18% 28.41% -
Total Cost 65,461 31,505 124,982 97,206 58,807 28,733 87,879 -17.81%
-
Net Worth 189,040 184,580 179,961 172,447 161,943 159,529 150,175 16.56%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 5,703 - 12,050 5,614 5,611 - 10,115 -31.72%
Div Payout % 36.94% - 37.42% 22.74% 42.48% - 45.68% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 189,040 184,580 179,961 172,447 161,943 159,529 150,175 16.56%
NOSH 81,482 81,672 80,339 80,207 80,169 80,165 77,810 3.11%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 19.09% 17.19% 20.49% 20.25% 18.35% 16.81% 20.13% -
ROE 8.17% 3.54% 17.90% 14.32% 8.16% 3.64% 14.75% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 99.29 46.58 195.66 151.97 89.83 43.08 141.40 -20.98%
EPS 18.95 8.01 40.09 30.78 16.48 7.24 28.46 -23.72%
DPS 7.00 0.00 15.00 7.00 7.00 0.00 13.00 -33.78%
NAPS 2.32 2.26 2.24 2.15 2.02 1.99 1.93 13.04%
Adjusted Per Share Value based on latest NOSH - 80,195
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 32.99 15.51 64.09 49.70 29.36 14.08 44.86 -18.51%
EPS 6.30 2.67 13.13 10.07 5.39 2.37 9.03 -21.32%
DPS 2.33 0.00 4.91 2.29 2.29 0.00 4.12 -31.58%
NAPS 0.7708 0.7526 0.7338 0.7031 0.6603 0.6504 0.6123 16.57%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.37 2.46 2.36 1.98 1.98 1.88 1.79 -
P/RPS 2.39 5.28 1.21 1.30 2.20 4.36 1.27 52.36%
P/EPS 12.51 30.71 5.89 6.43 12.01 25.97 6.29 58.08%
EY 8.00 3.26 16.99 15.55 8.32 3.85 15.90 -36.71%
DY 2.95 0.00 6.36 3.54 3.54 0.00 7.26 -45.10%
P/NAPS 1.02 1.09 1.05 0.92 0.98 0.94 0.93 6.34%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 18/08/06 23/05/06 06/02/06 28/11/05 09/09/05 26/05/05 -
Price 2.43 2.50 2.51 2.00 1.94 1.93 1.80 -
P/RPS 2.45 5.37 1.28 1.32 2.16 4.48 1.27 54.90%
P/EPS 12.82 31.21 6.26 6.50 11.77 26.66 6.32 60.17%
EY 7.80 3.20 15.97 15.39 8.49 3.75 15.81 -37.53%
DY 2.88 0.00 5.98 3.50 3.61 0.00 7.22 -45.78%
P/NAPS 1.05 1.11 1.12 0.93 0.96 0.97 0.93 8.41%

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