[FIMACOR] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 58.66%
YoY- 30.36%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 166,241 91,046 298,479 229,082 153,660 81,044 279,110 -29.18%
PBT 67,137 39,705 111,566 91,427 57,693 33,494 88,649 -16.90%
Tax -18,317 -9,418 -26,809 -23,134 -14,635 -8,569 -24,079 -16.65%
NP 48,820 30,287 84,757 68,293 43,058 24,925 64,570 -16.99%
-
NP to SH 43,833 26,877 79,486 62,859 39,618 22,929 60,691 -19.48%
-
Tax Rate 27.28% 23.72% 24.03% 25.30% 25.37% 25.58% 27.16% -
Total Cost 117,421 60,759 213,722 160,789 110,602 56,119 214,540 -33.06%
-
Net Worth 420,867 409,592 380,612 361,332 352,481 338,824 315,445 21.17%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 12,070 - 24,140 8,047 8,047 - 16,094 -17.43%
Div Payout % 27.54% - 30.37% 12.80% 20.31% - 26.52% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 420,867 409,592 380,612 361,332 352,481 338,824 315,445 21.17%
NOSH 80,471 80,470 80,467 80,474 80,475 80,480 80,470 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 29.37% 33.27% 28.40% 29.81% 28.02% 30.75% 23.13% -
ROE 10.41% 6.56% 20.88% 17.40% 11.24% 6.77% 19.24% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 206.58 113.14 370.93 284.66 190.94 100.70 346.85 -29.18%
EPS 54.47 33.40 98.78 78.11 49.23 28.49 75.42 -19.48%
DPS 15.00 0.00 30.00 10.00 10.00 0.00 20.00 -17.43%
NAPS 5.23 5.09 4.73 4.49 4.38 4.21 3.92 21.17%
Adjusted Per Share Value based on latest NOSH - 80,474
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 67.78 37.12 121.70 93.40 62.65 33.04 113.80 -29.18%
EPS 17.87 10.96 32.41 25.63 16.15 9.35 24.75 -19.50%
DPS 4.92 0.00 9.84 3.28 3.28 0.00 6.56 -17.43%
NAPS 1.716 1.67 1.5519 1.4733 1.4372 1.3815 1.2862 21.17%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 5.22 6.11 5.90 6.45 4.64 4.15 4.50 -
P/RPS 2.53 5.40 1.59 2.27 2.43 4.12 1.30 55.81%
P/EPS 9.58 18.29 5.97 8.26 9.43 14.57 5.97 37.02%
EY 10.43 5.47 16.74 12.11 10.61 6.87 16.76 -27.08%
DY 2.87 0.00 5.08 1.55 2.16 0.00 4.44 -25.22%
P/NAPS 1.00 1.20 1.25 1.44 1.06 0.99 1.15 -8.88%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 15/08/11 24/05/11 21/02/11 28/10/10 23/08/10 24/05/10 -
Price 5.73 5.57 6.40 6.35 5.63 4.45 4.50 -
P/RPS 2.77 4.92 1.73 2.23 2.95 4.42 1.30 65.51%
P/EPS 10.52 16.68 6.48 8.13 11.44 15.62 5.97 45.84%
EY 9.51 6.00 15.43 12.30 8.74 6.40 16.76 -31.43%
DY 2.62 0.00 4.69 1.57 1.78 0.00 4.44 -29.62%
P/NAPS 1.10 1.09 1.35 1.41 1.29 1.06 1.15 -2.91%

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