[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

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Cumulative Result
Revenue	121,173	62,679	223,465	177,709	122,908	63,891	176,788	-22.24%
YoY %	93.32%	-71.95%	25.75%	44.59%	92.37%	-63.86%	-	-
Horiz. %	68.54%	35.45%	126.40%	100.52%	69.52%	36.14%	100.00%	-
PBT	38,811	21,330	62,093	46,551	33,946	21,583	40,945	-3.50%
YoY %	81.95%	-65.65%	33.39%	37.13%	57.28%	-47.29%	-	-
Horiz. %	94.79%	52.09%	151.65%	113.69%	82.91%	52.71%	100.00%	-
Tax	-8,452	-4,626	-2,612	-12,358	-9,580	-5,649	-9,573	-7.96%
YoY %	-82.71%	-77.11%	78.86%	-29.00%	-69.59%	40.99%	-	-
Horiz. %	88.29%	48.32%	27.29%	129.09%	100.07%	59.01%	100.00%	-
NP	30,359	16,704	59,481	34,193	24,366	15,934	31,372	-2.16%
YoY %	81.75%	-71.92%	73.96%	40.33%	52.92%	-49.21%	-	-
Horiz. %	96.77%	53.24%	189.60%	108.99%	77.67%	50.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,050	15,334	57,130	31,120	21,958	14,006	30,681	-5.79%
YoY %	82.93%	-73.16%	83.58%	41.73%	56.78%	-54.35%	-	-
Horiz. %	91.42%	49.98%	186.21%	101.43%	71.57%	45.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.78%	21.69%	4.21%	26.55%	28.22%	26.17%	23.38%	-
YoY %	0.41%	415.20%	-84.14%	-5.92%	7.83%	11.93%	-	-
Horiz. %	93.16%	92.77%	18.01%	113.56%	120.70%	111.93%	100.00%	-
Total Cost	90,814	45,975	163,984	143,516	98,542	47,957	145,416	-26.91%
YoY %	97.53%	-71.96%	14.26%	45.64%	105.48%	-67.02%	-	-
Horiz. %	62.45%	31.62%	112.77%	98.69%	67.77%	32.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	288,951	271,262	246,458	220,261	229,472	223,966	208,393	24.32%
YoY %	6.52%	10.06%	11.89%	-4.01%	2.46%	7.47%	-	-
Horiz. %	138.66%	130.17%	118.27%	105.70%	110.12%	107.47%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	6,439	-	13,737	5,668	5,675	-	13,024	-37.44%
YoY %	0.00%	-	142.36%	-0.12%	0.00%	-	-	-
Horiz. %	49.44%	-	105.47%	43.52%	43.57%	-	100.00%	-
Div Payout %	22.96%	-	24.05%	18.21%	25.85%	-	42.45%	-
YoY %	0.00%	-	32.07%	-29.56%	0.00%	-	-	-
Horiz. %	54.09%	-	56.65%	42.90%	60.90%	-	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	288,951	271,262	246,458	220,261	229,472	223,966	208,393	24.32%
YoY %	6.52%	10.06%	11.89%	-4.01%	2.46%	7.47%	-	-
Horiz. %	138.66%	130.17%	118.27%	105.70%	110.12%	107.47%	100.00%	-
NOSH	80,487	80,493	80,806	80,978	81,085	81,147	81,403	-0.75%
YoY %	-0.01%	-0.39%	-0.21%	-0.13%	-0.08%	-0.31%	-	-
Horiz. %	98.87%	98.88%	99.27%	99.48%	99.61%	99.69%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	25.05%	26.65%	26.62%	19.24%	19.82%	24.94%	17.75%	-
YoY %	-6.00%	0.11%	38.36%	-2.93%	-20.53%	40.51%	-	-
Horiz. %	141.13%	150.14%	149.97%	108.39%	111.66%	140.51%	100.00%	-
ROE	9.71%	5.65%	23.18%	14.13%	9.57%	6.25%	14.72%	-
YoY %	71.86%	-75.63%	64.05%	47.65%	53.12%	-57.54%	-	-
Horiz. %	65.96%	38.38%	157.47%	95.99%	65.01%	42.46%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	150.55	77.87	276.54	219.45	151.58	78.73	217.17	-21.65%
YoY %	93.34%	-71.84%	26.02%	44.78%	92.53%	-63.75%	-	-
Horiz. %	69.32%	35.86%	127.34%	101.05%	69.80%	36.25%	100.00%	-
EPS	34.85	19.05	70.70	38.43	27.08	17.26	37.69	-5.08%
YoY %	82.94%	-73.06%	83.97%	41.91%	56.89%	-54.21%	-	-
Horiz. %	92.46%	50.54%	187.58%	101.96%	71.85%	45.79%	100.00%	-
DPS	8.00	0.00	17.00	7.00	7.00	0.00	16.00	-36.97%
YoY %	0.00%	0.00%	142.86%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	0.00%	106.25%	43.75%	43.75%	0.00%	100.00%	-
NAPS	3.59	3.37	3.05	2.72	2.83	2.76	2.56	25.26%
YoY %	6.53%	10.49%	12.13%	-3.89%	2.54%	7.81%	-	-
Horiz. %	140.23%	131.64%	119.14%	106.25%	110.55%	107.81%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 80,936
RPS	49.41	25.56	91.11	72.46	50.11	26.05	72.08	-22.23%
YoY %	93.31%	-71.95%	25.74%	44.60%	92.36%	-63.86%	-	-
Horiz. %	68.55%	35.46%	126.40%	100.53%	69.52%	36.14%	100.00%	-
EPS	11.44	6.25	23.29	12.69	8.95	5.71	12.51	-5.78%
YoY %	83.04%	-73.16%	83.53%	41.79%	56.74%	-54.36%	-	-
Horiz. %	91.45%	49.96%	186.17%	101.44%	71.54%	45.64%	100.00%	-
DPS	2.63	0.00	5.60	2.31	2.31	0.00	5.31	-37.37%
YoY %	0.00%	0.00%	142.42%	0.00%	0.00%	0.00%	-	-
Horiz. %	49.53%	0.00%	105.46%	43.50%	43.50%	0.00%	100.00%	-
NAPS	1.1781	1.106	1.0049	0.8981	0.9356	0.9132	0.8497	24.31%
YoY %	6.52%	10.06%	11.89%	-4.01%	2.45%	7.47%	-	-
Horiz. %	138.65%	130.16%	118.27%	105.70%	110.11%	107.47%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-43.23%	298.85%	-3.33%	-37.50%	-48.39%	168.27%	-	-
Horiz. %	189.42%	333.65%	83.65%	86.54%	138.46%	268.27%	100.00%	-
P/EPS	8.52	14.17	3.39	5.13	8.09	12.75	6.00	26.30%
YoY %	-39.87%	317.99%	-33.92%	-36.59%	-36.55%	112.50%	-	-
Horiz. %	142.00%	236.17%	56.50%	85.50%	134.83%	212.50%	100.00%	-
EY	11.73	7.06	29.46	19.51	12.37	7.85	16.68	-20.90%
YoY %	66.15%	-76.04%	51.00%	57.72%	57.58%	-52.94%	-	-
Horiz. %	70.32%	42.33%	176.62%	116.97%	74.16%	47.06%	100.00%	-
DY	2.69	0.00	7.08	3.55	3.20	0.00	7.08	-47.51%
YoY %	0.00%	0.00%	99.44%	10.94%	0.00%	0.00%	-	-
Horiz. %	37.99%	0.00%	100.00%	50.14%	45.20%	0.00%	100.00%	-
P/NAPS	0.83	0.80	0.79	0.72	0.77	0.80	0.88	-3.82%
YoY %	3.75%	1.27%	9.72%	-6.49%	-3.75%	-9.09%	-	-
Horiz. %	94.32%	90.91%	89.77%	81.82%	87.50%	90.91%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-41.89%	362.50%	-6.98%	-30.65%	-55.07%	165.38%	-	-
Horiz. %	206.73%	355.77%	76.92%	82.69%	119.23%	265.38%	100.00%	-
P/EPS	9.27	15.12	3.14	4.92	6.94	12.57	5.97	34.05%
YoY %	-38.69%	381.53%	-36.18%	-29.11%	-44.79%	110.55%	-	-
Horiz. %	155.28%	253.27%	52.60%	82.41%	116.25%	210.55%	100.00%	-
EY	10.79	6.61	31.85	20.33	14.40	7.95	16.75	-25.39%
YoY %	63.24%	-79.25%	56.67%	41.18%	81.13%	-52.54%	-	-
Horiz. %	64.42%	39.46%	190.15%	121.37%	85.97%	47.46%	100.00%	-
DY	2.48	0.00	7.66	3.70	3.72	0.00	7.11	-50.41%
YoY %	0.00%	0.00%	107.03%	-0.54%	0.00%	0.00%	-	-
Horiz. %	34.88%	0.00%	107.74%	52.04%	52.32%	0.00%	100.00%	-
P/NAPS	0.90	0.85	0.73	0.69	0.66	0.79	0.88	1.50%
YoY %	5.88%	16.44%	5.80%	4.55%	-16.46%	-10.23%	-	-
Horiz. %	102.27%	96.59%	82.95%	78.41%	75.00%	89.77%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos