[FIMACOR] QoQ Quarter Result on 31-Dec-2004 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 3.98%
YoY- 185.05%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 37,482 34,537 24,156 28,881 36,905 20,082 17,881 63.71%
PBT 9,888 7,970 6,481 9,160 9,507 5,783 4,892 59.79%
Tax -2,480 -2,166 -2,550 -2,162 -2,777 -1,297 -1,268 56.33%
NP 7,408 5,804 3,931 6,998 6,730 4,486 3,624 60.99%
-
NP to SH 7,408 5,804 3,931 6,998 6,730 4,486 3,624 60.99%
-
Tax Rate 25.08% 27.18% 39.35% 23.60% 29.21% 22.43% 25.92% -
Total Cost 30,074 28,733 20,225 21,883 30,175 15,596 14,257 64.40%
-
Net Worth 161,949 159,529 150,234 151,455 144,214 144,109 140,933 9.70%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 5,612 - 3,892 - 6,202 - 5,420 2.34%
Div Payout % 75.76% - 99.01% - 92.17% - 149.57% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 161,949 159,529 150,234 151,455 144,214 144,109 140,933 9.70%
NOSH 80,173 80,165 77,841 77,669 77,534 77,478 77,435 2.34%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 19.76% 16.81% 16.27% 24.23% 18.24% 22.34% 20.27% -
ROE 4.57% 3.64% 2.62% 4.62% 4.67% 3.11% 2.57% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 46.75 43.08 31.03 37.18 47.60 25.92 23.09 59.97%
EPS 9.24 7.24 5.05 9.01 8.68 5.79 4.68 57.31%
DPS 7.00 0.00 5.00 0.00 8.00 0.00 7.00 0.00%
NAPS 2.02 1.99 1.93 1.95 1.86 1.86 1.82 7.19%
Adjusted Per Share Value based on latest NOSH - 77,669
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 15.28 14.08 9.85 11.78 15.05 8.19 7.29 63.70%
EPS 3.02 2.37 1.60 2.85 2.74 1.83 1.48 60.80%
DPS 2.29 0.00 1.59 0.00 2.53 0.00 2.21 2.39%
NAPS 0.6603 0.6504 0.6125 0.6175 0.588 0.5876 0.5746 9.70%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.98 1.88 1.79 1.67 1.37 1.40 1.46 -
P/RPS 4.24 4.36 5.77 4.49 2.88 5.40 6.32 -23.34%
P/EPS 21.43 25.97 35.45 18.53 15.78 24.18 31.20 -22.13%
EY 4.67 3.85 2.82 5.40 6.34 4.14 3.21 28.36%
DY 3.54 0.00 2.79 0.00 5.84 0.00 4.79 -18.24%
P/NAPS 0.98 0.94 0.93 0.86 0.74 0.75 0.80 14.47%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 09/09/05 26/05/05 24/01/05 24/11/04 26/08/04 19/05/04 -
Price 1.94 1.93 1.80 1.78 1.44 1.41 1.32 -
P/RPS 4.15 4.48 5.80 4.79 3.03 5.44 5.72 -19.24%
P/EPS 21.00 26.66 35.64 19.76 16.59 24.35 28.21 -17.84%
EY 4.76 3.75 2.81 5.06 6.03 4.11 3.55 21.57%
DY 3.61 0.00 2.78 0.00 5.56 0.00 5.30 -22.56%
P/NAPS 0.96 0.97 0.93 0.91 0.77 0.76 0.73 20.01%

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