[FIMACOR] QoQ TTM Result on 30-Sep-2008 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -4.19%
YoY- 32.62%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 222,253 223,465 222,942 209,743 200,509 176,788 163,543 22.71%
PBT 61,840 62,093 57,198 53,019 54,637 40,945 37,497 39.63%
Tax -1,589 -2,612 -14,237 -13,542 -13,170 -9,573 -9,861 -70.42%
NP 60,251 59,481 42,961 39,477 41,467 31,372 27,636 68.21%
-
NP to SH 58,458 57,130 39,500 36,960 38,577 30,681 27,333 66.07%
-
Tax Rate 2.57% 4.21% 24.89% 25.54% 24.10% 23.38% 26.30% -
Total Cost 162,002 163,984 179,981 170,266 159,042 145,416 135,907 12.43%
-
Net Worth 271,262 245,636 220,147 229,400 223,966 208,482 213,402 17.36%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 13,754 13,754 13,003 13,003 13,034 13,034 12,198 8.34%
Div Payout % 23.53% 24.08% 32.92% 35.18% 33.79% 42.49% 44.63% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 271,262 245,636 220,147 229,400 223,966 208,482 213,402 17.36%
NOSH 80,493 80,801 80,936 81,060 81,147 81,438 81,451 -0.78%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 27.11% 26.62% 19.27% 18.82% 20.68% 17.75% 16.90% -
ROE 21.55% 23.26% 17.94% 16.11% 17.22% 14.72% 12.81% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 276.11 276.56 275.45 258.75 247.09 217.08 200.79 23.68%
EPS 72.62 70.70 48.80 45.60 47.54 37.67 33.56 67.37%
DPS 17.00 17.00 16.00 16.00 16.00 16.00 15.00 8.71%
NAPS 3.37 3.04 2.72 2.83 2.76 2.56 2.62 18.29%
Adjusted Per Share Value based on latest NOSH - 81,060
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 90.62 91.11 90.90 85.52 81.75 72.08 66.68 22.71%
EPS 23.84 23.29 16.11 15.07 15.73 12.51 11.14 66.14%
DPS 5.61 5.61 5.30 5.30 5.31 5.31 4.97 8.41%
NAPS 1.106 1.0015 0.8976 0.9353 0.9132 0.85 0.8701 17.36%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.70 2.40 1.97 2.19 2.20 2.26 2.52 -
P/RPS 0.98 0.87 0.72 0.85 0.89 1.04 1.26 -15.43%
P/EPS 3.72 3.39 4.04 4.80 4.63 6.00 7.51 -37.42%
EY 26.90 29.46 24.77 20.82 21.61 16.67 13.32 59.83%
DY 6.30 7.08 8.12 7.31 7.27 7.08 5.95 3.88%
P/NAPS 0.80 0.79 0.72 0.77 0.80 0.88 0.96 -11.45%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 25/05/09 25/02/09 21/11/08 20/08/08 26/05/08 20/02/08 -
Price 2.88 2.22 1.89 1.88 2.17 2.25 2.33 -
P/RPS 1.04 0.80 0.69 0.73 0.88 1.04 1.16 -7.02%
P/EPS 3.97 3.14 3.87 4.12 4.56 5.97 6.94 -31.11%
EY 25.22 31.85 25.82 24.25 21.91 16.74 14.40 45.34%
DY 5.90 7.66 8.47 8.51 7.37 7.11 6.44 -5.67%
P/NAPS 0.85 0.73 0.69 0.66 0.79 0.88 0.89 -3.02%

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