[FIMACOR] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 58.63%
YoY- 120.16%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 72,616 81,044 82,550 75,387 58,494 62,679 45,756 36.01%
PBT 24,199 33,494 20,527 29,311 17,481 21,330 15,542 34.30%
Tax -6,066 -8,569 -8,933 -6,694 -3,826 -4,626 9,746 -
NP 18,133 24,925 11,594 22,617 13,655 16,704 25,288 -19.87%
-
NP to SH 16,689 22,929 12,470 20,171 12,716 15,334 26,010 -25.58%
-
Tax Rate 25.07% 25.58% 43.52% 22.84% 21.89% 21.69% -62.71% -
Total Cost 54,483 56,119 70,956 52,770 44,839 45,975 20,468 91.95%
-
Net Worth 352,448 338,824 315,370 301,840 288,926 271,262 245,636 27.18%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 8,046 - 9,654 - 6,438 - 8,080 -0.28%
Div Payout % 48.22% - 77.42% - 50.63% - 31.07% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 352,448 338,824 315,370 301,840 288,926 271,262 245,636 27.18%
NOSH 80,467 80,480 80,451 80,490 80,481 80,493 80,801 -0.27%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 24.97% 30.75% 14.04% 30.00% 23.34% 26.65% 55.27% -
ROE 4.74% 6.77% 3.95% 6.68% 4.40% 5.65% 10.59% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 90.24 100.70 102.61 93.66 72.68 77.87 56.63 36.38%
EPS 20.74 28.49 15.50 25.06 15.80 19.05 32.19 -25.38%
DPS 10.00 0.00 12.00 0.00 8.00 0.00 10.00 0.00%
NAPS 4.38 4.21 3.92 3.75 3.59 3.37 3.04 27.53%
Adjusted Per Share Value based on latest NOSH - 80,490
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.61 33.04 33.66 30.74 23.85 25.56 18.66 36.00%
EPS 6.80 9.35 5.08 8.22 5.18 6.25 10.61 -25.64%
DPS 3.28 0.00 3.94 0.00 2.63 0.00 3.29 -0.20%
NAPS 1.437 1.3815 1.2859 1.2307 1.178 1.106 1.0015 27.18%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.64 4.15 4.50 3.10 2.97 2.70 2.40 -
P/RPS 5.14 4.12 4.39 3.31 4.09 3.47 4.24 13.67%
P/EPS 22.37 14.57 29.03 12.37 18.80 14.17 7.46 107.80%
EY 4.47 6.87 3.44 8.08 5.32 7.06 13.41 -51.89%
DY 2.16 0.00 2.67 0.00 2.69 0.00 4.17 -35.47%
P/NAPS 1.06 0.99 1.15 0.83 0.83 0.80 0.79 21.63%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 28/10/10 23/08/10 24/05/10 24/02/10 23/11/09 19/08/09 25/05/09 -
Price 5.63 4.45 4.50 3.22 3.23 2.88 2.22 -
P/RPS 6.24 4.42 4.39 3.44 4.44 3.70 3.92 36.29%
P/EPS 27.15 15.62 29.03 12.85 20.44 15.12 6.90 149.03%
EY 3.68 6.40 3.44 7.78 4.89 6.61 14.50 -59.88%
DY 1.78 0.00 2.67 0.00 2.48 0.00 4.50 -46.08%
P/NAPS 1.29 1.06 1.15 0.86 0.90 0.85 0.73 46.11%

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