[FIMACOR] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 41.73%
YoY- 39.55%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 121,173 62,679 223,465 177,709 122,908 63,891 176,788 -22.24%
PBT 38,811 21,330 62,093 46,551 33,946 21,583 40,945 -3.50%
Tax -8,452 -4,626 -2,612 -12,358 -9,580 -5,649 -9,573 -7.96%
NP 30,359 16,704 59,481 34,193 24,366 15,934 31,372 -2.16%
-
NP to SH 28,050 15,334 57,130 31,120 21,958 14,006 30,681 -5.79%
-
Tax Rate 21.78% 21.69% 4.21% 26.55% 28.22% 26.17% 23.38% -
Total Cost 90,814 45,975 163,984 143,516 98,542 47,957 145,416 -26.91%
-
Net Worth 288,951 271,262 246,458 220,261 229,472 223,966 208,393 24.32%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 6,439 - 13,737 5,668 5,675 - 13,024 -37.44%
Div Payout % 22.96% - 24.05% 18.21% 25.85% - 42.45% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 288,951 271,262 246,458 220,261 229,472 223,966 208,393 24.32%
NOSH 80,487 80,493 80,806 80,978 81,085 81,147 81,403 -0.75%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 25.05% 26.65% 26.62% 19.24% 19.82% 24.94% 17.75% -
ROE 9.71% 5.65% 23.18% 14.13% 9.57% 6.25% 14.72% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 150.55 77.87 276.54 219.45 151.58 78.73 217.17 -21.65%
EPS 34.85 19.05 70.70 38.43 27.08 17.26 37.69 -5.08%
DPS 8.00 0.00 17.00 7.00 7.00 0.00 16.00 -36.97%
NAPS 3.59 3.37 3.05 2.72 2.83 2.76 2.56 25.26%
Adjusted Per Share Value based on latest NOSH - 80,936
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 49.41 25.56 91.11 72.46 50.11 26.05 72.08 -22.23%
EPS 11.44 6.25 23.29 12.69 8.95 5.71 12.51 -5.78%
DPS 2.63 0.00 5.60 2.31 2.31 0.00 5.31 -37.37%
NAPS 1.1781 1.106 1.0049 0.8981 0.9356 0.9132 0.8497 24.31%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.97 2.70 2.40 1.97 2.19 2.20 2.26 -
P/RPS 1.97 3.47 0.87 0.90 1.44 2.79 1.04 53.03%
P/EPS 8.52 14.17 3.39 5.13 8.09 12.75 6.00 26.30%
EY 11.73 7.06 29.46 19.51 12.37 7.85 16.68 -20.90%
DY 2.69 0.00 7.08 3.55 3.20 0.00 7.08 -47.51%
P/NAPS 0.83 0.80 0.79 0.72 0.77 0.80 0.88 -3.82%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 19/08/09 25/05/09 25/02/09 21/11/08 20/08/08 26/05/08 -
Price 3.23 2.88 2.22 1.89 1.88 2.17 2.25 -
P/RPS 2.15 3.70 0.80 0.86 1.24 2.76 1.04 62.21%
P/EPS 9.27 15.12 3.14 4.92 6.94 12.57 5.97 34.05%
EY 10.79 6.61 31.85 20.33 14.40 7.95 16.75 -25.39%
DY 2.48 0.00 7.66 3.70 3.72 0.00 7.11 -50.41%
P/NAPS 0.90 0.85 0.73 0.69 0.66 0.79 0.88 1.50%

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