[FIMACOR] QoQ Quarter Result on 30-Sep-2004 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 50.02%
YoY- 32.61%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 34,537 24,156 28,881 36,905 20,082 17,881 25,055 23.88%
PBT 7,970 6,481 9,160 9,507 5,783 4,892 3,741 65.64%
Tax -2,166 -2,550 -2,162 -2,777 -1,297 -1,268 -1,286 41.60%
NP 5,804 3,931 6,998 6,730 4,486 3,624 2,455 77.55%
-
NP to SH 5,804 3,931 6,998 6,730 4,486 3,624 2,455 77.55%
-
Tax Rate 27.18% 39.35% 23.60% 29.21% 22.43% 25.92% 34.38% -
Total Cost 28,733 20,225 21,883 30,175 15,596 14,257 22,600 17.37%
-
Net Worth 159,529 150,234 151,455 144,214 144,109 140,933 133,979 12.35%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 3,892 - 6,202 - 5,420 5,421 -
Div Payout % - 99.01% - 92.17% - 149.57% 220.82% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 159,529 150,234 151,455 144,214 144,109 140,933 133,979 12.35%
NOSH 80,165 77,841 77,669 77,534 77,478 77,435 77,444 2.33%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 16.81% 16.27% 24.23% 18.24% 22.34% 20.27% 9.80% -
ROE 3.64% 2.62% 4.62% 4.67% 3.11% 2.57% 1.83% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 43.08 31.03 37.18 47.60 25.92 23.09 32.35 21.06%
EPS 7.24 5.05 9.01 8.68 5.79 4.68 3.17 73.51%
DPS 0.00 5.00 0.00 8.00 0.00 7.00 7.00 -
NAPS 1.99 1.93 1.95 1.86 1.86 1.82 1.73 9.79%
Adjusted Per Share Value based on latest NOSH - 77,534
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 14.08 9.85 11.78 15.05 8.19 7.29 10.22 23.83%
EPS 2.37 1.60 2.85 2.74 1.83 1.48 1.00 77.85%
DPS 0.00 1.59 0.00 2.53 0.00 2.21 2.21 -
NAPS 0.6504 0.6125 0.6175 0.588 0.5876 0.5746 0.5463 12.34%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.88 1.79 1.67 1.37 1.40 1.46 1.31 -
P/RPS 4.36 5.77 4.49 2.88 5.40 6.32 4.05 5.04%
P/EPS 25.97 35.45 18.53 15.78 24.18 31.20 41.32 -26.64%
EY 3.85 2.82 5.40 6.34 4.14 3.21 2.42 36.31%
DY 0.00 2.79 0.00 5.84 0.00 4.79 5.34 -
P/NAPS 0.94 0.93 0.86 0.74 0.75 0.80 0.76 15.23%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 09/09/05 26/05/05 24/01/05 24/11/04 26/08/04 19/05/04 19/02/04 -
Price 1.93 1.80 1.78 1.44 1.41 1.32 1.44 -
P/RPS 4.48 5.80 4.79 3.03 5.44 5.72 4.45 0.44%
P/EPS 26.66 35.64 19.76 16.59 24.35 28.21 45.43 -29.92%
EY 3.75 2.81 5.06 6.03 4.11 3.55 2.20 42.74%
DY 0.00 2.78 0.00 5.56 0.00 5.30 4.86 -
P/NAPS 0.97 0.93 0.91 0.77 0.76 0.73 0.83 10.96%

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