[FIMACOR] QoQ Quarter Result on 30-Jun-2005 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
09-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 47.65%
YoY- 29.38%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 35,296 49,875 37,482 34,537 24,156 28,881 36,905 -2.93%
PBT 10,317 15,879 9,888 7,970 6,481 9,160 9,507 5.60%
Tax -2,797 -4,403 -2,480 -2,166 -2,550 -2,162 -2,777 0.47%
NP 7,520 11,476 7,408 5,804 3,931 6,998 6,730 7.68%
-
NP to SH 7,520 11,476 7,408 5,804 3,931 6,998 6,730 7.68%
-
Tax Rate 27.11% 27.73% 25.08% 27.18% 39.35% 23.60% 29.21% -
Total Cost 27,776 38,399 30,074 28,733 20,225 21,883 30,175 -5.37%
-
Net Worth 160,689 172,420 161,949 159,529 150,234 151,455 144,214 7.48%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 6,427 - 5,612 - 3,892 - 6,202 2.40%
Div Payout % 85.47% - 75.76% - 99.01% - 92.17% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 160,689 172,420 161,949 159,529 150,234 151,455 144,214 7.48%
NOSH 80,344 80,195 80,173 80,165 77,841 77,669 77,534 2.40%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 21.31% 23.01% 19.76% 16.81% 16.27% 24.23% 18.24% -
ROE 4.68% 6.66% 4.57% 3.64% 2.62% 4.62% 4.67% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 43.93 62.19 46.75 43.08 31.03 37.18 47.60 -5.21%
EPS 9.36 14.31 9.24 7.24 5.05 9.01 8.68 5.16%
DPS 8.00 0.00 7.00 0.00 5.00 0.00 8.00 0.00%
NAPS 2.00 2.15 2.02 1.99 1.93 1.95 1.86 4.96%
Adjusted Per Share Value based on latest NOSH - 80,165
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 14.39 20.34 15.28 14.08 9.85 11.78 15.05 -2.94%
EPS 3.07 4.68 3.02 2.37 1.60 2.85 2.74 7.88%
DPS 2.62 0.00 2.29 0.00 1.59 0.00 2.53 2.35%
NAPS 0.6552 0.703 0.6603 0.6504 0.6125 0.6175 0.588 7.48%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.36 1.98 1.98 1.88 1.79 1.67 1.37 -
P/RPS 5.37 3.18 4.24 4.36 5.77 4.49 2.88 51.54%
P/EPS 25.21 13.84 21.43 25.97 35.45 18.53 15.78 36.69%
EY 3.97 7.23 4.67 3.85 2.82 5.40 6.34 -26.82%
DY 3.39 0.00 3.54 0.00 2.79 0.00 5.84 -30.43%
P/NAPS 1.18 0.92 0.98 0.94 0.93 0.86 0.74 36.52%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 06/02/06 28/11/05 09/09/05 26/05/05 24/01/05 24/11/04 -
Price 2.51 2.00 1.94 1.93 1.80 1.78 1.44 -
P/RPS 5.71 3.22 4.15 4.48 5.80 4.79 3.03 52.62%
P/EPS 26.82 13.98 21.00 26.66 35.64 19.76 16.59 37.78%
EY 3.73 7.16 4.76 3.75 2.81 5.06 6.03 -27.42%
DY 3.19 0.00 3.61 0.00 2.78 0.00 5.56 -30.97%
P/NAPS 1.26 0.93 0.96 0.97 0.93 0.91 0.77 38.90%

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