[FIMACOR] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 42.23%
YoY- -1.32%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 122,908 63,891 176,788 131,555 89,953 40,170 157,312 -15.13%
PBT 33,946 21,583 40,945 30,298 21,872 7,891 39,710 -9.90%
Tax -9,580 -5,649 -9,573 -7,694 -5,611 -2,052 -12,079 -14.28%
NP 24,366 15,934 31,372 22,604 16,261 5,839 27,631 -8.02%
-
NP to SH 21,958 14,006 30,681 22,301 15,679 6,110 27,631 -14.16%
-
Tax Rate 28.22% 26.17% 23.38% 25.39% 25.65% 26.00% 30.42% -
Total Cost 98,542 47,957 145,416 108,951 73,692 34,331 129,681 -16.68%
-
Net Worth 229,472 223,966 208,393 213,398 209,433 202,851 200,554 9.36%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 5,675 - 13,024 12,217 5,704 - 12,179 -39.81%
Div Payout % 25.85% - 42.45% 54.78% 36.38% - 44.08% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 229,472 223,966 208,393 213,398 209,433 202,851 200,554 9.36%
NOSH 81,085 81,147 81,403 81,449 81,491 81,466 81,196 -0.09%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 19.82% 24.94% 17.75% 17.18% 18.08% 14.54% 17.56% -
ROE 9.57% 6.25% 14.72% 10.45% 7.49% 3.01% 13.78% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 151.58 78.73 217.17 161.52 110.38 49.31 193.74 -15.05%
EPS 27.08 17.26 37.69 27.38 19.24 7.50 34.03 -14.09%
DPS 7.00 0.00 16.00 15.00 7.00 0.00 15.00 -39.75%
NAPS 2.83 2.76 2.56 2.62 2.57 2.49 2.47 9.46%
Adjusted Per Share Value based on latest NOSH - 81,451
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 50.11 26.05 72.08 53.64 36.68 16.38 64.14 -15.13%
EPS 8.95 5.71 12.51 9.09 6.39 2.49 11.27 -14.20%
DPS 2.31 0.00 5.31 4.98 2.33 0.00 4.97 -39.91%
NAPS 0.9356 0.9132 0.8497 0.8701 0.8539 0.8271 0.8177 9.36%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.19 2.20 2.26 2.52 2.19 2.16 2.30 -
P/RPS 1.44 2.79 1.04 1.56 1.98 4.38 1.19 13.51%
P/EPS 8.09 12.75 6.00 9.20 11.38 28.80 6.76 12.68%
EY 12.37 7.85 16.68 10.87 8.79 3.47 14.80 -11.24%
DY 3.20 0.00 7.08 5.95 3.20 0.00 6.52 -37.69%
P/NAPS 0.77 0.80 0.88 0.96 0.85 0.87 0.93 -11.79%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 20/08/08 26/05/08 20/02/08 15/11/07 15/08/07 24/05/07 -
Price 1.88 2.17 2.25 2.33 2.35 2.24 2.10 -
P/RPS 1.24 2.76 1.04 1.44 2.13 4.54 1.08 9.61%
P/EPS 6.94 12.57 5.97 8.51 12.21 29.87 6.17 8.13%
EY 14.40 7.95 16.75 11.75 8.19 3.35 16.20 -7.53%
DY 3.72 0.00 7.11 6.44 2.98 0.00 7.14 -35.17%
P/NAPS 0.66 0.79 0.88 0.89 0.91 0.90 0.85 -15.48%

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