[FIMACOR] QoQ Quarter Result on 30-Sep-2009 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -17.07%
YoY- 59.91%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 81,044 82,550 75,387 58,494 62,679 45,756 54,801 29.89%
PBT 33,494 20,527 29,311 17,481 21,330 15,542 12,605 92.18%
Tax -8,569 -8,933 -6,694 -3,826 -4,626 9,746 -2,778 112.33%
NP 24,925 11,594 22,617 13,655 16,704 25,288 9,827 86.30%
-
NP to SH 22,929 12,470 20,171 12,716 15,334 26,010 9,162 84.64%
-
Tax Rate 25.58% 43.52% 22.84% 21.89% 21.69% -62.71% 22.04% -
Total Cost 56,119 70,956 52,770 44,839 45,975 20,468 44,974 15.95%
-
Net Worth 338,824 315,370 301,840 288,926 271,262 245,636 220,147 33.40%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 9,654 - 6,438 - 8,080 - -
Div Payout % - 77.42% - 50.63% - 31.07% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 338,824 315,370 301,840 288,926 271,262 245,636 220,147 33.40%
NOSH 80,480 80,451 80,490 80,481 80,493 80,801 80,936 -0.37%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 30.75% 14.04% 30.00% 23.34% 26.65% 55.27% 17.93% -
ROE 6.77% 3.95% 6.68% 4.40% 5.65% 10.59% 4.16% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 100.70 102.61 93.66 72.68 77.87 56.63 67.71 30.38%
EPS 28.49 15.50 25.06 15.80 19.05 32.19 11.32 85.33%
DPS 0.00 12.00 0.00 8.00 0.00 10.00 0.00 -
NAPS 4.21 3.92 3.75 3.59 3.37 3.04 2.72 33.91%
Adjusted Per Share Value based on latest NOSH - 80,481
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 33.04 33.66 30.74 23.85 25.56 18.66 22.34 29.90%
EPS 9.35 5.08 8.22 5.18 6.25 10.61 3.74 84.51%
DPS 0.00 3.94 0.00 2.63 0.00 3.29 0.00 -
NAPS 1.3815 1.2859 1.2307 1.178 1.106 1.0015 0.8976 33.40%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.15 4.50 3.10 2.97 2.70 2.40 1.97 -
P/RPS 4.12 4.39 3.31 4.09 3.47 4.24 2.91 26.16%
P/EPS 14.57 29.03 12.37 18.80 14.17 7.46 17.40 -11.18%
EY 6.87 3.44 8.08 5.32 7.06 13.41 5.75 12.63%
DY 0.00 2.67 0.00 2.69 0.00 4.17 0.00 -
P/NAPS 0.99 1.15 0.83 0.83 0.80 0.79 0.72 23.72%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 24/05/10 24/02/10 23/11/09 19/08/09 25/05/09 25/02/09 -
Price 4.45 4.50 3.22 3.23 2.88 2.22 1.89 -
P/RPS 4.42 4.39 3.44 4.44 3.70 3.92 2.79 36.01%
P/EPS 15.62 29.03 12.85 20.44 15.12 6.90 16.70 -4.37%
EY 6.40 3.44 7.78 4.89 6.61 14.50 5.99 4.52%
DY 0.00 2.67 0.00 2.48 0.00 4.50 0.00 -
P/NAPS 1.06 1.15 0.86 0.90 0.85 0.73 0.69 33.24%

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