[FIMACOR] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 83.58%
YoY- 86.21%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 196,560 121,173 62,679 223,465 177,709 122,908 63,891 111.09%
PBT 68,122 38,811 21,330 62,093 46,551 33,946 21,583 114.72%
Tax -15,146 -8,452 -4,626 -2,612 -12,358 -9,580 -5,649 92.65%
NP 52,976 30,359 16,704 59,481 34,193 24,366 15,934 122.27%
-
NP to SH 48,221 28,050 15,334 57,130 31,120 21,958 14,006 127.49%
-
Tax Rate 22.23% 21.78% 21.69% 4.21% 26.55% 28.22% 26.17% -
Total Cost 143,584 90,814 45,975 163,984 143,516 98,542 47,957 107.31%
-
Net Worth 301,783 288,951 271,262 246,458 220,261 229,472 223,966 21.92%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,438 6,439 - 13,737 5,668 5,675 - -
Div Payout % 13.35% 22.96% - 24.05% 18.21% 25.85% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 301,783 288,951 271,262 246,458 220,261 229,472 223,966 21.92%
NOSH 80,475 80,487 80,493 80,806 80,978 81,085 81,147 -0.55%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 26.95% 25.05% 26.65% 26.62% 19.24% 19.82% 24.94% -
ROE 15.98% 9.71% 5.65% 23.18% 14.13% 9.57% 6.25% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 244.25 150.55 77.87 276.54 219.45 151.58 78.73 112.27%
EPS 59.92 34.85 19.05 70.70 38.43 27.08 17.26 128.75%
DPS 8.00 8.00 0.00 17.00 7.00 7.00 0.00 -
NAPS 3.75 3.59 3.37 3.05 2.72 2.83 2.76 22.60%
Adjusted Per Share Value based on latest NOSH - 80,801
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 80.14 49.41 25.56 91.11 72.46 50.11 26.05 111.09%
EPS 19.66 11.44 6.25 23.29 12.69 8.95 5.71 127.50%
DPS 2.62 2.63 0.00 5.60 2.31 2.31 0.00 -
NAPS 1.2305 1.1781 1.106 1.0049 0.8981 0.9356 0.9132 21.92%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.10 2.97 2.70 2.40 1.97 2.19 2.20 -
P/RPS 1.27 1.97 3.47 0.87 0.90 1.44 2.79 -40.74%
P/EPS 5.17 8.52 14.17 3.39 5.13 8.09 12.75 -45.12%
EY 19.33 11.73 7.06 29.46 19.51 12.37 7.85 82.05%
DY 2.58 2.69 0.00 7.08 3.55 3.20 0.00 -
P/NAPS 0.83 0.83 0.80 0.79 0.72 0.77 0.80 2.47%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 19/08/09 25/05/09 25/02/09 21/11/08 20/08/08 -
Price 3.22 3.23 2.88 2.22 1.89 1.88 2.17 -
P/RPS 1.32 2.15 3.70 0.80 0.86 1.24 2.76 -38.76%
P/EPS 5.37 9.27 15.12 3.14 4.92 6.94 12.57 -43.18%
EY 18.61 10.79 6.61 31.85 20.33 14.40 7.95 76.02%
DY 2.48 2.48 0.00 7.66 3.70 3.72 0.00 -
P/NAPS 0.86 0.90 0.85 0.73 0.69 0.66 0.79 5.80%

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