[FIMACOR] QoQ TTM Result on 30-Sep-2002 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -29.86%
YoY- 0.47%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 110,042 105,503 91,132 79,369 79,899 81,125 95,785 9.71%
PBT 15,083 13,100 12,432 11,967 15,567 15,851 19,580 -16.00%
Tax -3,346 -2,744 -4,745 -5,135 -5,827 -5,849 -6,827 -37.91%
NP 11,737 10,356 7,687 6,832 9,740 10,002 12,753 -5.39%
-
NP to SH 11,737 10,356 7,687 6,832 9,740 10,002 12,753 -5.39%
-
Tax Rate 22.18% 20.95% 38.17% 42.91% 37.43% 36.90% 34.87% -
Total Cost 98,305 95,147 83,445 72,537 70,159 71,123 83,032 11.94%
-
Net Worth 131,453 129,221 125,431 121,615 116,614 121,826 93,247 25.80%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 7,740 7,740 3,871 - 3,981 3,981 2,322 123.63%
Div Payout % 65.95% 74.74% 50.36% - 40.88% 39.80% 18.21% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 131,453 129,221 125,431 121,615 116,614 121,826 93,247 25.80%
NOSH 77,325 77,378 77,427 77,461 75,235 79,624 31,082 83.90%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 10.67% 9.82% 8.44% 8.61% 12.19% 12.33% 13.31% -
ROE 8.93% 8.01% 6.13% 5.62% 8.35% 8.21% 13.68% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 142.31 136.35 117.70 102.46 106.20 101.88 308.16 -40.33%
EPS 15.18 13.38 9.93 8.82 12.95 12.56 41.03 -48.55%
DPS 10.00 10.00 5.00 0.00 5.29 5.00 7.50 21.20%
NAPS 1.70 1.67 1.62 1.57 1.55 1.53 3.00 -31.59%
Adjusted Per Share Value based on latest NOSH - 77,461
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 44.87 43.02 37.16 32.36 32.58 33.08 39.05 9.73%
EPS 4.79 4.22 3.13 2.79 3.97 4.08 5.20 -5.34%
DPS 3.16 3.16 1.58 0.00 1.62 1.62 0.95 123.32%
NAPS 0.536 0.5269 0.5114 0.4959 0.4755 0.4967 0.3802 25.80%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.05 1.19 1.00 1.07 1.10 1.21 1.17 -
P/RPS 0.74 0.87 0.85 1.04 1.04 1.19 0.38 56.13%
P/EPS 6.92 8.89 10.07 12.13 8.50 9.63 2.85 80.94%
EY 14.46 11.25 9.93 8.24 11.77 10.38 35.07 -44.69%
DY 9.52 8.41 5.00 0.00 4.81 4.13 6.41 30.26%
P/NAPS 0.62 0.71 0.62 0.68 0.71 0.79 0.39 36.32%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 31/07/03 21/05/03 24/02/03 20/11/02 26/08/02 20/05/02 25/02/02 -
Price 1.15 1.01 1.00 1.02 1.15 1.20 1.39 -
P/RPS 0.81 0.74 0.85 1.00 1.08 1.18 0.45 48.13%
P/EPS 7.58 7.55 10.07 11.56 8.88 9.55 3.39 71.24%
EY 13.20 13.25 9.93 8.65 11.26 10.47 29.52 -41.61%
DY 8.70 9.90 5.00 0.00 4.60 4.17 5.40 37.55%
P/NAPS 0.68 0.60 0.62 0.65 0.74 0.78 0.46 29.86%

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