[FIMACOR] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 2.29%
YoY- 40.42%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 157,312 160,620 166,073 160,700 157,190 146,050 125,056 16.54%
PBT 39,714 42,832 47,778 45,206 44,054 40,218 33,499 12.02%
Tax -12,083 -12,713 -13,341 -12,260 -11,846 -11,599 -9,358 18.59%
NP 27,631 30,119 34,437 32,946 32,208 28,619 24,141 9.42%
-
NP to SH 27,631 30,119 34,437 32,946 32,208 28,619 24,141 9.42%
-
Tax Rate 30.43% 29.68% 27.92% 27.12% 26.89% 28.84% 27.94% -
Total Cost 129,681 130,501 131,636 127,754 124,982 117,431 100,915 18.21%
-
Net Worth 200,468 195,218 189,062 184,580 160,689 172,420 161,949 15.30%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 12,197 12,132 12,132 12,039 12,039 9,504 9,504 18.11%
Div Payout % 44.14% 40.28% 35.23% 36.54% 37.38% 33.21% 39.37% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 200,468 195,218 189,062 184,580 160,689 172,420 161,949 15.30%
NOSH 81,161 81,340 81,492 81,672 80,344 80,195 80,173 0.82%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 17.56% 18.75% 20.74% 20.50% 20.49% 19.60% 19.30% -
ROE 13.78% 15.43% 18.21% 17.85% 20.04% 16.60% 14.91% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 193.83 197.47 203.79 196.76 195.64 182.12 155.98 15.60%
EPS 34.04 37.03 42.26 40.34 40.09 35.69 30.11 8.53%
DPS 15.00 15.00 15.00 15.00 15.00 11.85 11.85 17.03%
NAPS 2.47 2.40 2.32 2.26 2.00 2.15 2.02 14.36%
Adjusted Per Share Value based on latest NOSH - 81,672
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 64.14 65.49 67.71 65.52 64.09 59.55 50.99 16.54%
EPS 11.27 12.28 14.04 13.43 13.13 11.67 9.84 9.47%
DPS 4.97 4.95 4.95 4.91 4.91 3.88 3.88 17.96%
NAPS 0.8174 0.796 0.7709 0.7526 0.6552 0.703 0.6603 15.30%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.30 2.40 2.37 2.46 2.36 1.98 1.98 -
P/RPS 1.19 1.22 1.16 1.25 1.21 1.09 1.27 -4.24%
P/EPS 6.76 6.48 5.61 6.10 5.89 5.55 6.58 1.81%
EY 14.80 15.43 17.83 16.40 16.99 18.02 15.21 -1.80%
DY 6.52 6.25 6.33 6.10 6.36 5.99 5.99 5.82%
P/NAPS 0.93 1.00 1.02 1.09 1.18 0.92 0.98 -3.43%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 13/02/07 24/11/06 18/08/06 23/05/06 06/02/06 28/11/05 -
Price 2.10 2.36 2.43 2.50 2.51 2.00 1.94 -
P/RPS 1.08 1.20 1.19 1.27 1.28 1.10 1.24 -8.80%
P/EPS 6.17 6.37 5.75 6.20 6.26 5.60 6.44 -2.81%
EY 16.21 15.69 17.39 16.14 15.97 17.84 15.52 2.94%
DY 7.14 6.36 6.17 6.00 5.98 5.93 6.11 10.95%
P/NAPS 0.85 0.98 1.05 1.11 1.26 0.93 0.96 -7.79%

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