[FIMACOR] QoQ TTM Result on 30-Jun-2002 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -2.62%
YoY- 65.99%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 105,503 91,132 79,369 79,899 81,125 95,785 95,958 6.53%
PBT 13,100 12,432 11,967 15,567 15,851 19,580 13,000 0.51%
Tax -2,744 -4,745 -5,135 -5,827 -5,849 -6,827 -3,635 -17.10%
NP 10,356 7,687 6,832 9,740 10,002 12,753 9,365 6.94%
-
NP to SH 10,356 7,687 6,832 9,740 10,002 12,753 6,800 32.40%
-
Tax Rate 20.95% 38.17% 42.91% 37.43% 36.90% 34.87% 27.96% -
Total Cost 95,147 83,445 72,537 70,159 71,123 83,032 86,593 6.48%
-
Net Worth 129,221 125,431 121,615 116,614 121,826 93,247 93,062 24.48%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 7,740 3,871 - 3,981 3,981 2,322 2,322 123.30%
Div Payout % 74.74% 50.36% - 40.88% 39.80% 18.21% 34.15% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 129,221 125,431 121,615 116,614 121,826 93,247 93,062 24.48%
NOSH 77,378 77,427 77,461 75,235 79,624 31,082 31,020 84.03%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 9.82% 8.44% 8.61% 12.19% 12.33% 13.31% 9.76% -
ROE 8.01% 6.13% 5.62% 8.35% 8.21% 13.68% 7.31% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 136.35 117.70 102.46 106.20 101.88 308.16 309.33 -42.10%
EPS 13.38 9.93 8.82 12.95 12.56 41.03 21.92 -28.06%
DPS 10.00 5.00 0.00 5.29 5.00 7.50 7.50 21.16%
NAPS 1.67 1.62 1.57 1.55 1.53 3.00 3.00 -32.35%
Adjusted Per Share Value based on latest NOSH - 75,235
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 43.02 37.16 32.36 32.58 33.08 39.05 39.12 6.54%
EPS 4.22 3.13 2.79 3.97 4.08 5.20 2.77 32.43%
DPS 3.16 1.58 0.00 1.62 1.62 0.95 0.95 122.99%
NAPS 0.5269 0.5114 0.4959 0.4755 0.4967 0.3802 0.3794 24.50%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.19 1.00 1.07 1.10 1.21 1.17 0.78 -
P/RPS 0.87 0.85 1.04 1.04 1.19 0.38 0.25 129.81%
P/EPS 8.89 10.07 12.13 8.50 9.63 2.85 3.56 84.16%
EY 11.25 9.93 8.24 11.77 10.38 35.07 28.10 -45.70%
DY 8.41 5.00 0.00 4.81 4.13 6.41 9.62 -8.57%
P/NAPS 0.71 0.62 0.68 0.71 0.79 0.39 0.26 95.48%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/05/03 24/02/03 20/11/02 26/08/02 20/05/02 25/02/02 15/11/01 -
Price 1.01 1.00 1.02 1.15 1.20 1.39 1.03 -
P/RPS 0.74 0.85 1.00 1.08 1.18 0.45 0.33 71.40%
P/EPS 7.55 10.07 11.56 8.88 9.55 3.39 4.70 37.20%
EY 13.25 9.93 8.65 11.26 10.47 29.52 21.28 -27.10%
DY 9.90 5.00 0.00 4.60 4.17 5.40 7.28 22.76%
P/NAPS 0.60 0.62 0.65 0.74 0.78 0.46 0.34 46.08%

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