[FIMACOR] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 4.53%
YoY- 42.65%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 159,435 157,312 160,620 166,073 160,700 157,190 146,050 6.03%
PBT 38,483 39,714 42,832 47,778 45,206 44,054 40,218 -2.90%
Tax -11,555 -12,083 -12,713 -13,341 -12,260 -11,846 -11,599 -0.25%
NP 26,928 27,631 30,119 34,437 32,946 32,208 28,619 -3.98%
-
NP to SH 27,199 27,631 30,119 34,437 32,946 32,208 28,619 -3.34%
-
Tax Rate 30.03% 30.43% 29.68% 27.92% 27.12% 26.89% 28.84% -
Total Cost 132,507 129,681 130,501 131,636 127,754 124,982 117,431 8.40%
-
Net Worth 202,851 200,468 195,218 189,062 184,580 160,689 172,420 11.47%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 12,197 12,197 12,132 12,132 12,039 12,039 9,504 18.14%
Div Payout % 44.84% 44.14% 40.28% 35.23% 36.54% 37.38% 33.21% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 202,851 200,468 195,218 189,062 184,580 160,689 172,420 11.47%
NOSH 81,466 81,161 81,340 81,492 81,672 80,344 80,195 1.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 16.89% 17.56% 18.75% 20.74% 20.50% 20.49% 19.60% -
ROE 13.41% 13.78% 15.43% 18.21% 17.85% 20.04% 16.60% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 195.71 193.83 197.47 203.79 196.76 195.64 182.12 4.92%
EPS 33.39 34.04 37.03 42.26 40.34 40.09 35.69 -4.35%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 11.85 17.06%
NAPS 2.49 2.47 2.40 2.32 2.26 2.00 2.15 10.31%
Adjusted Per Share Value based on latest NOSH - 81,492
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 65.01 64.14 65.49 67.71 65.52 64.09 59.55 6.03%
EPS 11.09 11.27 12.28 14.04 13.43 13.13 11.67 -3.35%
DPS 4.97 4.97 4.95 4.95 4.91 4.91 3.88 17.99%
NAPS 0.8271 0.8174 0.796 0.7709 0.7526 0.6552 0.703 11.48%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.16 2.30 2.40 2.37 2.46 2.36 1.98 -
P/RPS 1.10 1.19 1.22 1.16 1.25 1.21 1.09 0.61%
P/EPS 6.47 6.76 6.48 5.61 6.10 5.89 5.55 10.79%
EY 15.46 14.80 15.43 17.83 16.40 16.99 18.02 -9.73%
DY 6.94 6.52 6.25 6.33 6.10 6.36 5.99 10.34%
P/NAPS 0.87 0.93 1.00 1.02 1.09 1.18 0.92 -3.66%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 24/05/07 13/02/07 24/11/06 18/08/06 23/05/06 06/02/06 -
Price 2.24 2.10 2.36 2.43 2.50 2.51 2.00 -
P/RPS 1.14 1.08 1.20 1.19 1.27 1.28 1.10 2.41%
P/EPS 6.71 6.17 6.37 5.75 6.20 6.26 5.60 12.84%
EY 14.90 16.21 15.69 17.39 16.14 15.97 17.84 -11.34%
DY 6.70 7.14 6.36 6.17 6.00 5.98 5.93 8.50%
P/NAPS 0.90 0.85 0.98 1.05 1.11 1.26 0.93 -2.16%

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