[FIMACOR] QoQ Quarter Result on 31-Dec-2010 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 39.26%
YoY- 15.22%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 75,195 91,046 69,397 75,422 72,616 81,044 82,550 -6.02%
PBT 27,432 39,705 20,139 33,734 24,199 33,494 20,527 21.30%
Tax -8,899 -9,418 -3,675 -8,499 -6,066 -8,569 -8,933 -0.25%
NP 18,533 30,287 16,464 25,235 18,133 24,925 11,594 36.67%
-
NP to SH 16,956 26,877 16,627 23,241 16,689 22,929 12,470 22.71%
-
Tax Rate 32.44% 23.72% 18.25% 25.19% 25.07% 25.58% 43.52% -
Total Cost 56,662 60,759 52,933 50,187 54,483 56,119 70,956 -13.91%
-
Net Worth 420,882 409,592 380,666 361,329 352,448 338,824 315,370 21.19%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 12,071 - 16,095 - 8,046 - 9,654 16.04%
Div Payout % 71.19% - 96.81% - 48.22% - 77.42% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 420,882 409,592 380,666 361,329 352,448 338,824 315,370 21.19%
NOSH 80,474 80,470 80,479 80,474 80,467 80,480 80,451 0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 24.65% 33.27% 23.72% 33.46% 24.97% 30.75% 14.04% -
ROE 4.03% 6.56% 4.37% 6.43% 4.74% 6.77% 3.95% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 93.44 113.14 86.23 93.72 90.24 100.70 102.61 -6.04%
EPS 21.07 33.40 20.66 28.88 20.74 28.49 15.50 22.68%
DPS 15.00 0.00 20.00 0.00 10.00 0.00 12.00 16.02%
NAPS 5.23 5.09 4.73 4.49 4.38 4.21 3.92 21.17%
Adjusted Per Share Value based on latest NOSH - 80,474
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 30.66 37.12 28.30 30.75 29.61 33.04 33.66 -6.02%
EPS 6.91 10.96 6.78 9.48 6.80 9.35 5.08 22.74%
DPS 4.92 0.00 6.56 0.00 3.28 0.00 3.94 15.94%
NAPS 1.7161 1.67 1.5521 1.4732 1.437 1.3815 1.2859 21.19%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 5.22 6.11 5.90 6.45 4.64 4.15 4.50 -
P/RPS 5.59 5.40 6.84 6.88 5.14 4.12 4.39 17.46%
P/EPS 24.77 18.29 28.56 22.33 22.37 14.57 29.03 -10.03%
EY 4.04 5.47 3.50 4.48 4.47 6.87 3.44 11.30%
DY 2.87 0.00 3.39 0.00 2.16 0.00 2.67 4.92%
P/NAPS 1.00 1.20 1.25 1.44 1.06 0.99 1.15 -8.88%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 15/08/11 24/05/11 21/02/11 28/10/10 23/08/10 24/05/10 -
Price 5.73 5.57 6.40 6.35 5.63 4.45 4.50 -
P/RPS 6.13 4.92 7.42 6.78 6.24 4.42 4.39 24.90%
P/EPS 27.20 16.68 30.98 21.99 27.15 15.62 29.03 -4.24%
EY 3.68 6.00 3.23 4.55 3.68 6.40 3.44 4.59%
DY 2.62 0.00 3.13 0.00 1.78 0.00 2.67 -1.25%
P/NAPS 1.10 1.09 1.35 1.41 1.29 1.06 1.15 -2.91%

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