[FIMACOR] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 35.56%
YoY- 33.42%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 85,868 56,987 20,082 98,506 80,625 55,570 21,067 154.07%
PBT 24,450 15,290 5,783 20,061 15,169 11,428 3,929 236.45%
Tax -6,236 -4,074 -1,297 -6,247 -4,979 -3,693 -1,269 187.65%
NP 18,214 11,216 4,486 13,814 10,190 7,735 2,660 258.49%
-
NP to SH 18,214 11,216 4,486 13,814 10,190 7,735 2,660 258.49%
-
Tax Rate 25.51% 26.64% 22.43% 31.14% 32.82% 32.32% 32.30% -
Total Cost 67,654 45,771 15,596 84,692 70,435 47,835 18,407 137.22%
-
Net Worth 151,459 144,172 144,109 140,848 133,956 137,046 131,453 9.85%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 6,213 6,200 - 5,417 5,420 - - -
Div Payout % 34.12% 55.29% - 39.22% 53.19% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 151,459 144,172 144,109 140,848 133,956 137,046 131,453 9.85%
NOSH 77,671 77,512 77,478 77,389 77,431 77,427 77,325 0.29%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 21.21% 19.68% 22.34% 14.02% 12.64% 13.92% 12.63% -
ROE 12.03% 7.78% 3.11% 9.81% 7.61% 5.64% 2.02% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 110.55 73.52 25.92 127.29 104.12 71.77 27.24 153.35%
EPS 23.45 14.47 5.79 17.85 13.16 9.99 3.44 257.43%
DPS 8.00 8.00 0.00 7.00 7.00 0.00 0.00 -
NAPS 1.95 1.86 1.86 1.82 1.73 1.77 1.70 9.53%
Adjusted Per Share Value based on latest NOSH - 77,435
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 35.01 23.24 8.19 40.16 32.87 22.66 8.59 154.06%
EPS 7.43 4.57 1.83 5.63 4.15 3.15 1.08 259.61%
DPS 2.53 2.53 0.00 2.21 2.21 0.00 0.00 -
NAPS 0.6175 0.5878 0.5876 0.5743 0.5462 0.5588 0.536 9.84%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.67 1.37 1.40 1.46 1.31 1.23 1.05 -
P/RPS 1.51 1.86 5.40 1.15 1.26 1.71 3.85 -46.26%
P/EPS 7.12 9.47 24.18 8.18 9.95 12.31 30.52 -61.93%
EY 14.04 10.56 4.14 12.23 10.05 8.12 3.28 162.47%
DY 4.79 5.84 0.00 4.79 5.34 0.00 0.00 -
P/NAPS 0.86 0.74 0.75 0.80 0.76 0.69 0.62 24.25%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/01/05 24/11/04 26/08/04 19/05/04 19/02/04 17/11/03 31/07/03 -
Price 1.78 1.44 1.41 1.32 1.44 1.18 1.15 -
P/RPS 1.61 1.96 5.44 1.04 1.38 1.64 4.22 -47.24%
P/EPS 7.59 9.95 24.35 7.39 10.94 11.81 33.43 -62.61%
EY 13.17 10.05 4.11 13.52 9.14 8.47 2.99 167.50%
DY 4.49 5.56 0.00 5.30 4.86 0.00 0.00 -
P/NAPS 0.91 0.77 0.76 0.73 0.83 0.67 0.68 21.33%

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