[FIMACOR] QoQ Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock

[FIMACOR] FIMA CORPORATION BHD

Announcement Date

24-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

31-Mar-2007 [#4]

Profit Trend

QoQ- 22.27%

YoY- -14.21%

Quarter Report

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Cumulative Result
Revenue	131,555	89,953	40,170	157,312	125,324	80,902	38,047	128.14%
YoY %	46.25%	123.93%	-74.46%	25.52%	54.91%	112.64%	-	-
Horiz. %	345.77%	236.43%	105.58%	413.47%	329.39%	212.64%	100.00%	-
PBT	30,298	21,872	7,891	39,710	32,511	21,582	9,122	122.12%
YoY %	38.52%	177.18%	-80.13%	22.14%	50.64%	136.59%	-	-
Horiz. %	332.14%	239.77%	86.51%	435.32%	356.40%	236.59%	100.00%	-
Tax	-7,694	-5,611	-2,052	-12,079	-9,912	-6,141	-2,580	106.77%
YoY %	-37.12%	-173.44%	83.01%	-21.86%	-61.41%	-138.02%	-	-
Horiz. %	298.22%	217.48%	79.53%	468.18%	384.19%	238.02%	100.00%	-
NP	22,604	16,261	5,839	27,631	22,599	15,441	6,542	128.03%
YoY %	39.01%	178.49%	-78.87%	22.27%	46.36%	136.03%	-	-
Horiz. %	345.52%	248.56%	89.25%	422.36%	345.44%	236.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,301	15,679	6,110	27,631	22,599	15,441	6,542	125.99%
YoY %	42.23%	156.61%	-77.89%	22.27%	46.36%	136.03%	-	-
Horiz. %	340.89%	239.67%	93.40%	422.36%	345.44%	236.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.39%	25.65%	26.00%	30.42%	30.49%	28.45%	28.28%	-
YoY %	-1.01%	-1.35%	-14.53%	-0.23%	7.17%	0.60%	-	-
Horiz. %	89.78%	90.70%	91.94%	107.57%	107.81%	100.60%	100.00%	-
Total Cost	108,951	73,692	34,331	129,681	102,725	65,461	31,505	128.16%
YoY %	47.85%	114.65%	-73.53%	26.24%	56.93%	107.78%	-	-
Horiz. %	345.82%	233.91%	108.97%	411.62%	326.06%	207.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	213,398	209,433	202,851	200,554	195,099	189,040	184,580	10.12%
YoY %	1.89%	3.24%	1.15%	2.80%	3.21%	2.42%	-	-
Horiz. %	115.61%	113.46%	109.90%	108.65%	105.70%	102.42%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	12,217	5,704	-	12,179	12,193	5,703	-	-
YoY %	114.18%	0.00%	-	-0.11%	113.80%	0.00%	-	-
Horiz. %	214.22%	100.02%	-	213.55%	213.80%	100.00%	-	-
Div Payout %	54.78%	36.38%	-	44.08%	53.96%	36.94%	-	-
YoY %	50.58%	0.00%	-	-18.31%	46.07%	0.00%	-	-
Horiz. %	148.29%	98.48%	-	119.33%	146.07%	100.00%	-	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	213,398	209,433	202,851	200,554	195,099	189,040	184,580	10.12%
YoY %	1.89%	3.24%	1.15%	2.80%	3.21%	2.42%	-	-
Horiz. %	115.61%	113.46%	109.90%	108.65%	105.70%	102.42%	100.00%	-
NOSH	81,449	81,491	81,466	81,196	81,291	81,482	81,672	-0.18%
YoY %	-0.05%	0.03%	0.33%	-0.12%	-0.23%	-0.23%	-	-
Horiz. %	99.73%	99.78%	99.75%	99.42%	99.53%	99.77%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	17.18%	18.08%	14.54%	17.56%	18.03%	19.09%	17.19%	-
YoY %	-4.98%	24.35%	-17.20%	-2.61%	-5.55%	11.05%	-	-
Horiz. %	99.94%	105.18%	84.58%	102.15%	104.89%	111.05%	100.00%	-
ROE	10.45%	7.49%	3.01%	13.78%	11.58%	8.17%	3.54%	-
YoY %	39.52%	148.84%	-78.16%	19.00%	41.74%	130.79%	-	-
Horiz. %	295.20%	211.58%	85.03%	389.27%	327.12%	230.79%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	161.52	110.38	49.31	193.74	154.17	99.29	46.58	128.57%
YoY %	46.33%	123.85%	-74.55%	25.67%	55.27%	113.16%	-	-
Horiz. %	346.76%	236.97%	105.86%	415.93%	330.98%	213.16%	100.00%	-
EPS	27.38	19.24	7.50	34.03	27.80	18.95	8.01	126.40%
YoY %	42.31%	156.53%	-77.96%	22.41%	46.70%	136.58%	-	-
Horiz. %	341.82%	240.20%	93.63%	424.84%	347.07%	236.58%	100.00%	-
DPS	15.00	7.00	0.00	15.00	15.00	7.00	0.00	-
YoY %	114.29%	0.00%	0.00%	0.00%	114.29%	0.00%	-	-
Horiz. %	214.29%	100.00%	0.00%	214.29%	214.29%	100.00%	-	-
NAPS	2.62	2.57	2.49	2.47	2.40	2.32	2.26	10.32%
YoY %	1.95%	3.21%	0.81%	2.92%	3.45%	2.65%	-	-
Horiz. %	115.93%	113.72%	110.18%	109.29%	106.19%	102.65%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 81,161
RPS	53.64	36.68	16.38	64.14	51.10	32.99	15.51	128.17%
YoY %	46.24%	123.93%	-74.46%	25.52%	54.90%	112.70%	-	-
Horiz. %	345.84%	236.49%	105.61%	413.54%	329.46%	212.70%	100.00%	-
EPS	9.09	6.39	2.49	11.27	9.21	6.30	2.67	125.80%
YoY %	42.25%	156.63%	-77.91%	22.37%	46.19%	135.96%	-	-
Horiz. %	340.45%	239.33%	93.26%	422.10%	344.94%	235.96%	100.00%	-
DPS	4.98	2.33	0.00	4.97	4.97	2.33	0.00	-
YoY %	113.73%	0.00%	0.00%	0.00%	113.30%	0.00%	-	-
Horiz. %	213.73%	100.00%	0.00%	213.30%	213.30%	100.00%	-	-
NAPS	0.8701	0.8539	0.8271	0.8177	0.7955	0.7708	0.7526	10.12%
YoY %	1.90%	3.24%	1.15%	2.79%	3.20%	2.42%	-	-
Horiz. %	115.61%	113.46%	109.90%	108.65%	105.70%	102.42%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	2.52	2.19	2.16	2.30	2.40	2.37	2.46	-
P/RPS	1.56	1.98	4.38	1.19	1.56	2.39	5.28	-55.54%
YoY %	-21.21%	-54.79%	268.07%	-23.72%	-34.73%	-54.73%	-	-
Horiz. %	29.55%	37.50%	82.95%	22.54%	29.55%	45.27%	100.00%	-
P/EPS	9.20	11.38	28.80	6.76	8.63	12.51	30.71	-55.12%
YoY %	-19.16%	-60.49%	326.04%	-21.67%	-31.02%	-59.26%	-	-
Horiz. %	29.96%	37.06%	93.78%	22.01%	28.10%	40.74%	100.00%	-
EY	10.87	8.79	3.47	14.80	11.58	8.00	3.26	122.70%
YoY %	23.66%	153.31%	-76.55%	27.81%	44.75%	145.40%	-	-
Horiz. %	333.44%	269.63%	106.44%	453.99%	355.21%	245.40%	100.00%	-
DY	5.95	3.20	0.00	6.52	6.25	2.95	0.00	-
YoY %	85.94%	0.00%	0.00%	4.32%	111.86%	0.00%	-	-
Horiz. %	201.69%	108.47%	0.00%	221.02%	211.86%	100.00%	-	-
P/NAPS	0.96	0.85	0.87	0.93	1.00	1.02	1.09	-8.09%
YoY %	12.94%	-2.30%	-6.45%	-7.00%	-1.96%	-6.42%	-	-
Horiz. %	88.07%	77.98%	79.82%	85.32%	91.74%	93.58%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	20/02/08	15/11/07	15/08/07	24/05/07	13/02/07	24/11/06	18/08/06	-
Price	2.33	2.35	2.24	2.10	2.36	2.43	2.50	-
P/RPS	1.44	2.13	4.54	1.08	1.53	2.45	5.37	-58.31%
YoY %	-32.39%	-53.08%	320.37%	-29.41%	-37.55%	-54.38%	-	-
Horiz. %	26.82%	39.66%	84.54%	20.11%	28.49%	45.62%	100.00%	-
P/EPS	8.51	12.21	29.87	6.17	8.49	12.82	31.21	-57.85%
YoY %	-30.30%	-59.12%	384.12%	-27.33%	-33.78%	-58.92%	-	-
Horiz. %	27.27%	39.12%	95.71%	19.77%	27.20%	41.08%	100.00%	-
EY	11.75	8.19	3.35	16.20	11.78	7.80	3.20	137.44%
YoY %	43.47%	144.48%	-79.32%	37.52%	51.03%	143.75%	-	-
Horiz. %	367.19%	255.94%	104.69%	506.25%	368.12%	243.75%	100.00%	-
DY	6.44	2.98	0.00	7.14	6.36	2.88	0.00	-
YoY %	116.11%	0.00%	0.00%	12.26%	120.83%	0.00%	-	-
Horiz. %	223.61%	103.47%	0.00%	247.92%	220.83%	100.00%	-	-
P/NAPS	0.89	0.91	0.90	0.85	0.98	1.05	1.11	-13.65%
YoY %	-2.20%	1.11%	5.88%	-13.27%	-6.67%	-5.41%	-	-
Horiz. %	80.18%	81.98%	81.08%	76.58%	88.29%	94.59%	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