[FIMACOR] QoQ Quarter Result on 31-Dec-2006 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -19.56%
YoY- -37.63%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 49,783 40,170 31,988 44,422 42,855 38,047 35,296 25.74%
PBT 13,981 7,891 7,199 10,933 12,460 9,122 10,317 22.43%
Tax -3,559 -2,052 -2,167 -3,775 -3,561 -2,580 -2,797 17.40%
NP 10,422 5,839 5,032 7,158 8,899 6,542 7,520 24.28%
-
NP to SH 9,569 6,110 5,032 7,158 8,899 6,542 7,520 17.40%
-
Tax Rate 25.46% 26.00% 30.10% 34.53% 28.58% 28.28% 27.11% -
Total Cost 39,361 34,331 26,956 37,264 33,956 31,505 27,776 26.13%
-
Net Worth 209,474 202,851 200,468 195,218 189,062 184,580 160,689 19.31%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 5,705 - 6,492 - 5,704 - 6,427 -7.63%
Div Payout % 59.63% - 129.03% - 64.10% - 85.47% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 209,474 202,851 200,468 195,218 189,062 184,580 160,689 19.31%
NOSH 81,507 81,466 81,161 81,340 81,492 81,672 80,344 0.96%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 20.93% 14.54% 15.73% 16.11% 20.77% 17.19% 21.31% -
ROE 4.57% 3.01% 2.51% 3.67% 4.71% 3.54% 4.68% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 61.08 49.31 39.41 54.61 52.59 46.58 43.93 24.54%
EPS 11.74 7.50 6.20 8.80 10.92 8.01 9.36 16.28%
DPS 7.00 0.00 8.00 0.00 7.00 0.00 8.00 -8.50%
NAPS 2.57 2.49 2.47 2.40 2.32 2.26 2.00 18.17%
Adjusted Per Share Value based on latest NOSH - 81,340
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 20.30 16.38 13.04 18.11 17.47 15.51 14.39 25.75%
EPS 3.90 2.49 2.05 2.92 3.63 2.67 3.07 17.27%
DPS 2.33 0.00 2.65 0.00 2.33 0.00 2.62 -7.51%
NAPS 0.8541 0.8271 0.8174 0.796 0.7709 0.7526 0.6552 19.31%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.19 2.16 2.30 2.40 2.37 2.46 2.36 -
P/RPS 3.59 4.38 5.84 4.39 4.51 5.28 5.37 -23.52%
P/EPS 18.65 28.80 37.10 27.27 21.70 30.71 25.21 -18.18%
EY 5.36 3.47 2.70 3.67 4.61 3.26 3.97 22.13%
DY 3.20 0.00 3.48 0.00 2.95 0.00 3.39 -3.76%
P/NAPS 0.85 0.87 0.93 1.00 1.02 1.09 1.18 -19.62%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 15/08/07 24/05/07 13/02/07 24/11/06 18/08/06 23/05/06 -
Price 2.35 2.24 2.10 2.36 2.43 2.50 2.51 -
P/RPS 3.85 4.54 5.33 4.32 4.62 5.37 5.71 -23.08%
P/EPS 20.02 29.87 33.87 26.82 22.25 31.21 26.82 -17.69%
EY 5.00 3.35 2.95 3.73 4.49 3.20 3.73 21.55%
DY 2.98 0.00 3.81 0.00 2.88 0.00 3.19 -4.43%
P/NAPS 0.91 0.90 0.85 0.98 1.05 1.11 1.26 -19.48%

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