[FIMACOR] QoQ TTM Result on 30-Sep-2009 [#2]

Stock

[FIMACOR] FIMA CORPORATION BHD

Announcement Date

23-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

30-Sep-2009 [#2]

Profit Trend

QoQ- 8.15%

YoY- 71.06%

Quarter Report

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	297,475	279,110	242,316	221,730	222,253	223,465	222,942	21.26%
YoY %	6.58%	15.18%	9.28%	-0.24%	-0.54%	0.23%	-	-
Horiz. %	133.43%	125.19%	108.69%	99.46%	99.69%	100.23%	100.00%	-
PBT	100,813	88,649	83,664	66,958	61,840	62,093	57,198	46.06%
YoY %	13.72%	5.96%	24.95%	8.28%	-0.41%	8.56%	-	-
Horiz. %	176.25%	154.99%	146.27%	117.06%	108.12%	108.56%	100.00%	-
Tax	-28,022	-24,079	-5,400	-1,484	-1,589	-2,612	-14,237	57.25%
YoY %	-16.38%	-345.91%	-263.88%	6.61%	39.17%	81.65%	-	-
Horiz. %	196.83%	169.13%	37.93%	10.42%	11.16%	18.35%	100.00%	-
NP	72,791	64,570	78,264	65,474	60,251	59,481	42,961	42.26%
YoY %	12.73%	-17.50%	19.53%	8.67%	1.29%	38.45%	-	-
Horiz. %	169.44%	150.30%	182.17%	152.40%	140.25%	138.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,286	60,691	74,231	63,222	58,458	57,130	39,500	44.18%
YoY %	12.51%	-18.24%	17.41%	8.15%	2.32%	44.63%	-	-
Horiz. %	172.88%	153.65%	187.93%	160.06%	147.99%	144.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.80%	27.16%	6.45%	2.22%	2.57%	4.21%	24.89%	-
YoY %	2.36%	321.09%	190.54%	-13.62%	-38.95%	-83.09%	-	-
Horiz. %	111.69%	109.12%	25.91%	8.92%	10.33%	16.91%	100.00%	-
Total Cost	224,684	214,540	164,052	156,256	162,002	163,984	179,981	15.98%
YoY %	4.73%	30.78%	4.99%	-3.55%	-1.21%	-8.89%	-	-
Horiz. %	124.84%	119.20%	91.15%	86.82%	90.01%	91.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	338,824	315,370	301,840	288,926	271,262	245,636	220,147	33.40%
YoY %	7.44%	4.48%	4.47%	6.51%	10.43%	11.58%	-	-
Horiz. %	153.91%	143.25%	137.11%	131.24%	123.22%	111.58%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	16,092	16,092	14,518	14,518	13,754	13,754	13,003	15.31%
YoY %	0.00%	10.84%	0.00%	5.55%	0.00%	5.78%	-	-
Horiz. %	123.76%	123.76%	111.65%	111.65%	105.78%	105.78%	100.00%	-
Div Payout %	23.57%	26.52%	19.56%	22.96%	23.53%	24.08%	32.92%	-
YoY %	-11.12%	35.58%	-14.81%	-2.42%	-2.28%	-26.85%	-	-
Horiz. %	71.60%	80.56%	59.42%	69.74%	71.48%	73.15%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	338,824	315,370	301,840	288,926	271,262	245,636	220,147	33.40%
YoY %	7.44%	4.48%	4.47%	6.51%	10.43%	11.58%	-	-
Horiz. %	153.91%	143.25%	137.11%	131.24%	123.22%	111.58%	100.00%	-
NOSH	80,480	80,451	80,490	80,481	80,493	80,801	80,936	-0.37%
YoY %	0.04%	-0.05%	0.01%	-0.01%	-0.38%	-0.17%	-	-
Horiz. %	99.44%	99.40%	99.45%	99.44%	99.45%	99.83%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	24.47%	23.13%	32.30%	29.53%	27.11%	26.62%	19.27%	-
YoY %	5.79%	-28.39%	9.38%	8.93%	1.84%	38.14%	-	-
Horiz. %	126.98%	120.03%	167.62%	153.24%	140.69%	138.14%	100.00%	-
ROE	20.15%	19.24%	24.59%	21.88%	21.55%	23.26%	17.94%	-
YoY %	4.73%	-21.76%	12.39%	1.53%	-7.35%	29.65%	-	-
Horiz. %	112.32%	107.25%	137.07%	121.96%	120.12%	129.65%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	369.62	346.93	301.05	275.51	276.11	276.56	275.45	21.72%
YoY %	6.54%	15.24%	9.27%	-0.22%	-0.16%	0.40%	-	-
Horiz. %	134.19%	125.95%	109.29%	100.02%	100.24%	100.40%	100.00%	-
EPS	84.85	75.44	92.22	78.56	72.62	70.70	48.80	44.74%
YoY %	12.47%	-18.20%	17.39%	8.18%	2.72%	44.88%	-	-
Horiz. %	173.87%	154.59%	188.98%	160.98%	148.81%	144.88%	100.00%	-
DPS	20.00	20.00	18.00	18.00	17.00	17.00	16.00	16.08%
YoY %	0.00%	11.11%	0.00%	5.88%	0.00%	6.25%	-	-
Horiz. %	125.00%	125.00%	112.50%	112.50%	106.25%	106.25%	100.00%	-
NAPS	4.21	3.92	3.75	3.59	3.37	3.04	2.72	33.91%
YoY %	7.40%	4.53%	4.46%	6.53%	10.86%	11.76%	-	-
Horiz. %	154.78%	144.12%	137.87%	131.99%	123.90%	111.76%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 80,481
RPS	121.29	113.80	98.80	90.41	90.62	91.11	90.90	21.26%
YoY %	6.58%	15.18%	9.28%	-0.23%	-0.54%	0.23%	-	-
Horiz. %	133.43%	125.19%	108.69%	99.46%	99.69%	100.23%	100.00%	-
EPS	27.84	24.75	30.27	25.78	23.84	23.29	16.11	44.15%
YoY %	12.48%	-18.24%	17.42%	8.14%	2.36%	44.57%	-	-
Horiz. %	172.81%	153.63%	187.90%	160.02%	147.98%	144.57%	100.00%	-
DPS	6.56	6.56	5.92	5.92	5.61	5.61	5.30	15.32%
YoY %	0.00%	10.81%	0.00%	5.53%	0.00%	5.85%	-	-
Horiz. %	123.77%	123.77%	111.70%	111.70%	105.85%	105.85%	100.00%	-
NAPS	1.3815	1.2859	1.2307	1.178	1.106	1.0015	0.8976	33.40%
YoY %	7.43%	4.49%	4.47%	6.51%	10.43%	11.58%	-	-
Horiz. %	153.91%	143.26%	137.11%	131.24%	123.22%	111.58%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	4.15	4.50	3.10	2.97	2.70	2.40	1.97	-
P/RPS	1.12	1.30	1.03	1.08	0.98	0.87	0.72	34.36%
YoY %	-13.85%	26.21%	-4.63%	10.20%	12.64%	20.83%	-	-
Horiz. %	155.56%	180.56%	143.06%	150.00%	136.11%	120.83%	100.00%	-
P/EPS	4.89	5.97	3.36	3.78	3.72	3.39	4.04	13.61%
YoY %	-18.09%	77.68%	-11.11%	1.61%	9.73%	-16.09%	-	-
Horiz. %	121.04%	147.77%	83.17%	93.56%	92.08%	83.91%	100.00%	-
EY	20.45	16.76	29.75	26.45	26.90	29.46	24.77	-12.02%
YoY %	22.02%	-43.66%	12.48%	-1.67%	-8.69%	18.93%	-	-
Horiz. %	82.56%	67.66%	120.10%	106.78%	108.60%	118.93%	100.00%	-
DY	4.82	4.44	5.81	6.06	6.30	7.08	8.12	-29.43%
YoY %	8.56%	-23.58%	-4.13%	-3.81%	-11.02%	-12.81%	-	-
Horiz. %	59.36%	54.68%	71.55%	74.63%	77.59%	87.19%	100.00%	-
P/NAPS	0.99	1.15	0.83	0.83	0.80	0.79	0.72	23.72%
YoY %	-13.91%	38.55%	0.00%	3.75%	1.27%	9.72%	-	-
Horiz. %	137.50%	159.72%	115.28%	115.28%	111.11%	109.72%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	23/08/10	24/05/10	24/02/10	23/11/09	19/08/09	25/05/09	25/02/09	-
Price	4.45	4.50	3.22	3.23	2.88	2.22	1.89	-
P/RPS	1.20	1.30	1.07	1.17	1.04	0.80	0.69	44.76%
YoY %	-7.69%	21.50%	-8.55%	12.50%	30.00%	15.94%	-	-
Horiz. %	173.91%	188.41%	155.07%	169.57%	150.72%	115.94%	100.00%	-
P/EPS	5.24	5.97	3.49	4.11	3.97	3.14	3.87	22.45%
YoY %	-12.23%	71.06%	-15.09%	3.53%	26.43%	-18.86%	-	-
Horiz. %	135.40%	154.26%	90.18%	106.20%	102.58%	81.14%	100.00%	-
EY	19.07	16.76	28.64	24.32	25.22	31.85	25.82	-18.33%
YoY %	13.78%	-41.48%	17.76%	-3.57%	-20.82%	23.35%	-	-
Horiz. %	73.86%	64.91%	110.92%	94.19%	97.68%	123.35%	100.00%	-
DY	4.49	4.44	5.59	5.57	5.90	7.66	8.47	-34.57%
YoY %	1.13%	-20.57%	0.36%	-5.59%	-22.98%	-9.56%	-	-
Horiz. %	53.01%	52.42%	66.00%	65.76%	69.66%	90.44%	100.00%	-
P/NAPS	1.06	1.15	0.86	0.90	0.85	0.73	0.69	33.24%
YoY %	-7.83%	33.72%	-4.44%	5.88%	16.44%	5.80%	-	-
Horiz. %	153.62%	166.67%	124.64%	130.43%	123.19%	105.80%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos