[FIMACOR] QoQ Quarter Result on 31-Dec-2005 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
06-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 54.91%
YoY- 63.99%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 42,855 38,047 35,296 49,875 37,482 34,537 24,156 46.49%
PBT 12,460 9,122 10,317 15,879 9,888 7,970 6,481 54.55%
Tax -3,561 -2,580 -2,797 -4,403 -2,480 -2,166 -2,550 24.91%
NP 8,899 6,542 7,520 11,476 7,408 5,804 3,931 72.32%
-
NP to SH 8,899 6,542 7,520 11,476 7,408 5,804 3,931 72.32%
-
Tax Rate 28.58% 28.28% 27.11% 27.73% 25.08% 27.18% 39.35% -
Total Cost 33,956 31,505 27,776 38,399 30,074 28,733 20,225 41.21%
-
Net Worth 189,062 184,580 160,689 172,420 161,949 159,529 150,234 16.54%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 5,704 - 6,427 - 5,612 - 3,892 28.99%
Div Payout % 64.10% - 85.47% - 75.76% - 99.01% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 189,062 184,580 160,689 172,420 161,949 159,529 150,234 16.54%
NOSH 81,492 81,672 80,344 80,195 80,173 80,165 77,841 3.10%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 20.77% 17.19% 21.31% 23.01% 19.76% 16.81% 16.27% -
ROE 4.71% 3.54% 4.68% 6.66% 4.57% 3.64% 2.62% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 52.59 46.58 43.93 62.19 46.75 43.08 31.03 42.10%
EPS 10.92 8.01 9.36 14.31 9.24 7.24 5.05 67.14%
DPS 7.00 0.00 8.00 0.00 7.00 0.00 5.00 25.12%
NAPS 2.32 2.26 2.00 2.15 2.02 1.99 1.93 13.04%
Adjusted Per Share Value based on latest NOSH - 80,195
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 17.47 15.51 14.39 20.34 15.28 14.08 9.85 46.47%
EPS 3.63 2.67 3.07 4.68 3.02 2.37 1.60 72.57%
DPS 2.33 0.00 2.62 0.00 2.29 0.00 1.59 28.98%
NAPS 0.7709 0.7526 0.6552 0.703 0.6603 0.6504 0.6125 16.55%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.37 2.46 2.36 1.98 1.98 1.88 1.79 -
P/RPS 4.51 5.28 5.37 3.18 4.24 4.36 5.77 -15.13%
P/EPS 21.70 30.71 25.21 13.84 21.43 25.97 35.45 -27.88%
EY 4.61 3.26 3.97 7.23 4.67 3.85 2.82 38.73%
DY 2.95 0.00 3.39 0.00 3.54 0.00 2.79 3.78%
P/NAPS 1.02 1.09 1.18 0.92 0.98 0.94 0.93 6.34%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 18/08/06 23/05/06 06/02/06 28/11/05 09/09/05 26/05/05 -
Price 2.43 2.50 2.51 2.00 1.94 1.93 1.80 -
P/RPS 4.62 5.37 5.71 3.22 4.15 4.48 5.80 -14.05%
P/EPS 22.25 31.21 26.82 13.98 21.00 26.66 35.64 -26.93%
EY 4.49 3.20 3.73 7.16 4.76 3.75 2.81 36.63%
DY 2.88 0.00 3.19 0.00 3.61 0.00 2.78 2.38%
P/NAPS 1.05 1.11 1.26 0.93 0.96 0.97 0.93 8.41%

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