[FIMACOR] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 71.91%
YoY- 54.95%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 153,660 81,044 279,110 196,560 121,173 62,679 223,465 -22.07%
PBT 57,693 33,494 88,649 68,122 38,811 21,330 62,093 -4.77%
Tax -14,635 -8,569 -24,079 -15,146 -8,452 -4,626 -2,612 215.13%
NP 43,058 24,925 64,570 52,976 30,359 16,704 59,481 -19.36%
-
NP to SH 39,618 22,929 60,691 48,221 28,050 15,334 57,130 -21.63%
-
Tax Rate 25.37% 25.58% 27.16% 22.23% 21.78% 21.69% 4.21% -
Total Cost 110,602 56,119 214,540 143,584 90,814 45,975 163,984 -23.07%
-
Net Worth 352,481 338,824 315,445 301,783 288,951 271,262 246,458 26.91%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 8,047 - 16,094 6,438 6,439 - 13,737 -29.96%
Div Payout % 20.31% - 26.52% 13.35% 22.96% - 24.05% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 352,481 338,824 315,445 301,783 288,951 271,262 246,458 26.91%
NOSH 80,475 80,480 80,470 80,475 80,487 80,493 80,806 -0.27%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 28.02% 30.75% 23.13% 26.95% 25.05% 26.65% 26.62% -
ROE 11.24% 6.77% 19.24% 15.98% 9.71% 5.65% 23.18% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 190.94 100.70 346.85 244.25 150.55 77.87 276.54 -21.86%
EPS 49.23 28.49 75.42 59.92 34.85 19.05 70.70 -21.42%
DPS 10.00 0.00 20.00 8.00 8.00 0.00 17.00 -29.77%
NAPS 4.38 4.21 3.92 3.75 3.59 3.37 3.05 27.25%
Adjusted Per Share Value based on latest NOSH - 80,490
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 62.65 33.04 113.80 80.14 49.41 25.56 91.11 -22.07%
EPS 16.15 9.35 24.75 19.66 11.44 6.25 23.29 -21.63%
DPS 3.28 0.00 6.56 2.62 2.63 0.00 5.60 -29.97%
NAPS 1.4372 1.3815 1.2862 1.2305 1.1781 1.106 1.0049 26.91%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.64 4.15 4.50 3.10 2.97 2.70 2.40 -
P/RPS 2.43 4.12 1.30 1.27 1.97 3.47 0.87 98.20%
P/EPS 9.43 14.57 5.97 5.17 8.52 14.17 3.39 97.66%
EY 10.61 6.87 16.76 19.33 11.73 7.06 29.46 -49.34%
DY 2.16 0.00 4.44 2.58 2.69 0.00 7.08 -54.64%
P/NAPS 1.06 0.99 1.15 0.83 0.83 0.80 0.79 21.63%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 28/10/10 23/08/10 24/05/10 24/02/10 23/11/09 19/08/09 25/05/09 -
Price 5.63 4.45 4.50 3.22 3.23 2.88 2.22 -
P/RPS 2.95 4.42 1.30 1.32 2.15 3.70 0.80 138.49%
P/EPS 11.44 15.62 5.97 5.37 9.27 15.12 3.14 136.58%
EY 8.74 6.40 16.76 18.61 10.79 6.61 31.85 -57.73%
DY 1.78 0.00 4.44 2.48 2.48 0.00 7.66 -62.16%
P/NAPS 1.29 1.06 1.15 0.86 0.90 0.85 0.73 46.11%

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