[FIMACOR] QoQ TTM Result on 31-Dec-2001 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 87.54%
YoY- 563.18%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 79,369 79,899 81,125 95,785 95,958 113,294 119,613 -23.90%
PBT 11,967 15,567 15,851 19,580 13,000 12,880 15,425 -15.55%
Tax -5,135 -5,827 -5,849 -6,827 -3,635 -4,447 -5,722 -6.95%
NP 6,832 9,740 10,002 12,753 9,365 8,433 9,703 -20.83%
-
NP to SH 6,832 9,740 10,002 12,753 6,800 5,868 7,138 -2.87%
-
Tax Rate 42.91% 37.43% 36.90% 34.87% 27.96% 34.53% 37.10% -
Total Cost 72,537 70,159 71,123 83,032 86,593 104,861 109,910 -24.17%
-
Net Worth 121,615 116,614 121,826 93,247 93,062 92,460 111,464 5.97%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 3,981 3,981 2,322 2,322 2,322 2,322 -
Div Payout % - 40.88% 39.80% 18.21% 34.15% 39.57% 32.53% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 121,615 116,614 121,826 93,247 93,062 92,460 111,464 5.97%
NOSH 77,461 75,235 79,624 31,082 31,020 30,820 30,962 84.18%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 8.61% 12.19% 12.33% 13.31% 9.76% 7.44% 8.11% -
ROE 5.62% 8.35% 8.21% 13.68% 7.31% 6.35% 6.40% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 102.46 106.20 101.88 308.16 309.33 367.60 386.32 -58.68%
EPS 8.82 12.95 12.56 41.03 21.92 19.04 23.05 -47.26%
DPS 0.00 5.29 5.00 7.50 7.50 7.50 7.50 -
NAPS 1.57 1.55 1.53 3.00 3.00 3.00 3.60 -42.46%
Adjusted Per Share Value based on latest NOSH - 31,082
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 32.36 32.58 33.08 39.05 39.12 46.19 48.77 -23.90%
EPS 2.79 3.97 4.08 5.20 2.77 2.39 2.91 -2.76%
DPS 0.00 1.62 1.62 0.95 0.95 0.95 0.95 -
NAPS 0.4959 0.4755 0.4967 0.3802 0.3794 0.377 0.4545 5.97%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.07 1.10 1.21 1.17 0.78 0.81 0.60 -
P/RPS 1.04 1.04 1.19 0.38 0.25 0.22 0.16 247.89%
P/EPS 12.13 8.50 9.63 2.85 3.56 4.25 2.60 178.94%
EY 8.24 11.77 10.38 35.07 28.10 23.51 38.42 -64.13%
DY 0.00 4.81 4.13 6.41 9.62 9.26 12.50 -
P/NAPS 0.68 0.71 0.79 0.39 0.26 0.27 0.17 151.77%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 20/11/02 26/08/02 20/05/02 25/02/02 15/11/01 25/09/01 21/05/01 -
Price 1.02 1.15 1.20 1.39 1.03 0.78 0.71 -
P/RPS 1.00 1.08 1.18 0.45 0.33 0.21 0.18 213.35%
P/EPS 11.56 8.88 9.55 3.39 4.70 4.10 3.08 141.31%
EY 8.65 11.26 10.47 29.52 21.28 24.41 32.47 -58.56%
DY 0.00 4.60 4.17 5.40 7.28 9.62 10.56 -
P/NAPS 0.65 0.74 0.78 0.46 0.34 0.26 0.20 119.25%

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