[FIMACOR] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
06-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 18.55%
YoY- 31.05%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 166,073 160,700 157,190 146,050 125,056 124,479 110,024 31.55%
PBT 47,778 45,206 44,054 40,218 33,499 33,118 30,931 33.59%
Tax -13,341 -12,260 -11,846 -11,599 -9,358 -9,655 -8,786 32.07%
NP 34,437 32,946 32,208 28,619 24,141 23,463 22,145 34.18%
-
NP to SH 34,437 32,946 32,208 28,619 24,141 23,463 22,145 34.18%
-
Tax Rate 27.92% 27.12% 26.89% 28.84% 27.94% 29.15% 28.41% -
Total Cost 131,636 127,754 124,982 117,431 100,915 101,016 87,879 30.88%
-
Net Worth 189,062 184,580 160,689 172,420 161,949 159,529 150,234 16.54%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 12,132 12,039 12,039 9,504 9,504 10,094 10,094 13.03%
Div Payout % 35.23% 36.54% 37.38% 33.21% 39.37% 43.02% 45.59% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 189,062 184,580 160,689 172,420 161,949 159,529 150,234 16.54%
NOSH 81,492 81,672 80,344 80,195 80,173 80,165 77,841 3.10%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 20.74% 20.50% 20.49% 19.60% 19.30% 18.85% 20.13% -
ROE 18.21% 17.85% 20.04% 16.60% 14.91% 14.71% 14.74% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 203.79 196.76 195.64 182.12 155.98 155.28 141.34 27.59%
EPS 42.26 40.34 40.09 35.69 30.11 29.27 28.45 30.15%
DPS 15.00 15.00 15.00 11.85 11.85 12.59 13.00 10.00%
NAPS 2.32 2.26 2.00 2.15 2.02 1.99 1.93 13.04%
Adjusted Per Share Value based on latest NOSH - 80,195
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 67.71 65.52 64.09 59.55 50.99 50.75 44.86 31.54%
EPS 14.04 13.43 13.13 11.67 9.84 9.57 9.03 34.17%
DPS 4.95 4.91 4.91 3.88 3.88 4.12 4.12 13.00%
NAPS 0.7709 0.7526 0.6552 0.703 0.6603 0.6504 0.6125 16.55%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.37 2.46 2.36 1.98 1.98 1.88 1.79 -
P/RPS 1.16 1.25 1.21 1.09 1.27 1.21 1.27 -5.85%
P/EPS 5.61 6.10 5.89 5.55 6.58 6.42 6.29 -7.33%
EY 17.83 16.40 16.99 18.02 15.21 15.57 15.89 7.97%
DY 6.33 6.10 6.36 5.99 5.99 6.70 7.26 -8.72%
P/NAPS 1.02 1.09 1.18 0.92 0.98 0.94 0.93 6.34%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 18/08/06 23/05/06 06/02/06 28/11/05 09/09/05 26/05/05 -
Price 2.43 2.50 2.51 2.00 1.94 1.93 1.80 -
P/RPS 1.19 1.27 1.28 1.10 1.24 1.24 1.27 -4.24%
P/EPS 5.75 6.20 6.26 5.60 6.44 6.59 6.33 -6.20%
EY 17.39 16.14 15.97 17.84 15.52 15.16 15.80 6.59%
DY 6.17 6.00 5.98 5.93 6.11 6.52 7.22 -9.93%
P/NAPS 1.05 1.11 1.26 0.93 0.96 0.97 0.93 8.41%

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