[FIMACOR] QoQ Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 46.91%
YoY- 3.52%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 80,625 55,570 21,067 105,503 77,885 38,215 16,528 186.80%
PBT 15,169 11,428 3,929 13,098 10,539 4,454 1,946 291.66%
Tax -4,979 -3,693 -1,269 -2,744 -3,491 -1,649 -667 280.55%
NP 10,190 7,735 2,660 10,354 7,048 2,805 1,279 297.39%
-
NP to SH 10,190 7,735 2,660 10,354 7,048 2,805 1,279 297.39%
-
Tax Rate 32.82% 32.32% 32.30% 20.95% 33.12% 37.02% 34.28% -
Total Cost 70,435 47,835 18,407 95,149 70,837 35,410 15,249 176.58%
-
Net Worth 133,956 137,046 131,453 132,400 125,469 121,653 116,614 9.65%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 5,420 - - 3,871 - - - -
Div Payout % 53.19% - - 37.39% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 133,956 137,046 131,453 132,400 125,469 121,653 116,614 9.65%
NOSH 77,431 77,427 77,325 77,427 77,450 77,486 75,235 1.93%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.64% 13.92% 12.63% 9.81% 9.05% 7.34% 7.74% -
ROE 7.61% 5.64% 2.02% 7.82% 5.62% 2.31% 1.10% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 104.12 71.77 27.24 136.26 100.56 49.32 21.97 181.34%
EPS 13.16 9.99 3.44 13.37 9.10 3.62 1.70 289.86%
DPS 7.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.73 1.77 1.70 1.71 1.62 1.57 1.55 7.57%
Adjusted Per Share Value based on latest NOSH - 77,378
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 32.87 22.66 8.59 43.02 31.76 15.58 6.74 186.75%
EPS 4.15 3.15 1.08 4.22 2.87 1.14 0.52 297.85%
DPS 2.21 0.00 0.00 1.58 0.00 0.00 0.00 -
NAPS 0.5462 0.5588 0.536 0.5398 0.5116 0.496 0.4755 9.65%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.31 1.23 1.05 1.19 1.00 1.07 1.10 -
P/RPS 1.26 1.71 3.85 0.87 0.99 2.17 5.01 -60.05%
P/EPS 9.95 12.31 30.52 8.90 10.99 29.56 64.71 -71.20%
EY 10.05 8.12 3.28 11.24 9.10 3.38 1.55 246.53%
DY 5.34 0.00 0.00 4.20 0.00 0.00 0.00 -
P/NAPS 0.76 0.69 0.62 0.70 0.62 0.68 0.71 4.62%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 17/11/03 31/07/03 21/05/03 24/02/03 20/11/02 26/08/02 -
Price 1.44 1.18 1.15 1.01 1.00 1.02 1.15 -
P/RPS 1.38 1.64 4.22 0.74 0.99 2.07 5.23 -58.76%
P/EPS 10.94 11.81 33.43 7.55 10.99 28.18 67.65 -70.21%
EY 9.14 8.47 2.99 13.24 9.10 3.55 1.48 235.49%
DY 4.86 0.00 0.00 4.95 0.00 0.00 0.00 -
P/NAPS 0.83 0.67 0.68 0.59 0.62 0.65 0.74 7.92%

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