[FIMACOR] QoQ TTM Result on 30-Sep-2010 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 5.82%
YoY- 14.29%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 308,481 298,479 311,632 311,597 297,475 279,110 242,316 17.51%
PBT 117,777 111,566 111,954 107,531 100,813 88,649 83,664 25.68%
Tax -27,658 -26,809 -32,067 -30,262 -28,022 -24,079 -5,400 198.02%
NP 90,119 84,757 79,887 77,269 72,791 64,570 78,264 9.88%
-
NP to SH 83,434 79,486 75,329 72,259 68,286 60,691 74,231 8.12%
-
Tax Rate 23.48% 24.03% 28.64% 28.14% 27.80% 27.16% 6.45% -
Total Cost 218,362 213,722 231,745 234,328 224,684 214,540 164,052 21.06%
-
Net Worth 409,592 380,666 361,329 352,448 338,824 315,370 301,840 22.63%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 24,142 24,142 17,700 17,700 16,092 16,092 14,518 40.49%
Div Payout % 28.94% 30.37% 23.50% 24.50% 23.57% 26.52% 19.56% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 409,592 380,666 361,329 352,448 338,824 315,370 301,840 22.63%
NOSH 80,470 80,479 80,474 80,467 80,480 80,451 80,490 -0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 29.21% 28.40% 25.64% 24.80% 24.47% 23.13% 32.30% -
ROE 20.37% 20.88% 20.85% 20.50% 20.15% 19.24% 24.59% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 383.35 370.88 387.24 387.23 369.62 346.93 301.05 17.53%
EPS 103.68 98.77 93.61 89.80 84.85 75.44 92.22 8.14%
DPS 30.00 30.00 22.00 22.00 20.00 20.00 18.00 40.70%
NAPS 5.09 4.73 4.49 4.38 4.21 3.92 3.75 22.65%
Adjusted Per Share Value based on latest NOSH - 80,467
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 125.78 121.70 127.06 127.05 121.29 113.80 98.80 17.51%
EPS 34.02 32.41 30.71 29.46 27.84 24.75 30.27 8.12%
DPS 9.84 9.84 7.22 7.22 6.56 6.56 5.92 40.44%
NAPS 1.67 1.5521 1.4732 1.437 1.3815 1.2859 1.2307 22.63%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 6.11 5.90 6.45 4.64 4.15 4.50 3.10 -
P/RPS 1.59 1.59 1.67 1.20 1.12 1.30 1.03 33.67%
P/EPS 5.89 5.97 6.89 5.17 4.89 5.97 3.36 45.53%
EY 16.97 16.74 14.51 19.35 20.45 16.76 29.75 -31.29%
DY 4.91 5.08 3.41 4.74 4.82 4.44 5.81 -10.64%
P/NAPS 1.20 1.25 1.44 1.06 0.99 1.15 0.83 27.94%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 24/05/11 21/02/11 28/10/10 23/08/10 24/05/10 24/02/10 -
Price 5.57 6.40 6.35 5.63 4.45 4.50 3.22 -
P/RPS 1.45 1.73 1.64 1.45 1.20 1.30 1.07 22.52%
P/EPS 5.37 6.48 6.78 6.27 5.24 5.97 3.49 33.38%
EY 18.61 15.43 14.74 15.95 19.07 16.76 28.64 -25.03%
DY 5.39 4.69 3.46 3.91 4.49 4.44 5.59 -2.40%
P/NAPS 1.09 1.35 1.41 1.29 1.06 1.15 0.86 17.16%

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