[FIMACOR] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 6.87%
YoY- 44.51%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 221,730 222,253 223,465 222,942 209,743 200,509 176,788 16.28%
PBT 66,958 61,840 62,093 57,198 53,019 54,637 40,945 38.76%
Tax -1,484 -1,589 -2,612 -14,237 -13,542 -13,170 -9,573 -71.10%
NP 65,474 60,251 59,481 42,961 39,477 41,467 31,372 63.23%
-
NP to SH 63,222 58,458 57,130 39,500 36,960 38,577 30,681 61.86%
-
Tax Rate 2.22% 2.57% 4.21% 24.89% 25.54% 24.10% 23.38% -
Total Cost 156,256 162,002 163,984 179,981 170,266 159,042 145,416 4.90%
-
Net Worth 288,926 271,262 245,636 220,147 229,400 223,966 208,482 24.27%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 14,518 13,754 13,754 13,003 13,003 13,034 13,034 7.44%
Div Payout % 22.96% 23.53% 24.08% 32.92% 35.18% 33.79% 42.49% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 288,926 271,262 245,636 220,147 229,400 223,966 208,482 24.27%
NOSH 80,481 80,493 80,801 80,936 81,060 81,147 81,438 -0.78%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 29.53% 27.11% 26.62% 19.27% 18.82% 20.68% 17.75% -
ROE 21.88% 21.55% 23.26% 17.94% 16.11% 17.22% 14.72% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 275.51 276.11 276.56 275.45 258.75 247.09 217.08 17.20%
EPS 78.56 72.62 70.70 48.80 45.60 47.54 37.67 63.15%
DPS 18.00 17.00 17.00 16.00 16.00 16.00 16.00 8.16%
NAPS 3.59 3.37 3.04 2.72 2.83 2.76 2.56 25.26%
Adjusted Per Share Value based on latest NOSH - 80,936
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 90.41 90.62 91.11 90.90 85.52 81.75 72.08 16.28%
EPS 25.78 23.84 23.29 16.11 15.07 15.73 12.51 61.86%
DPS 5.92 5.61 5.61 5.30 5.30 5.31 5.31 7.51%
NAPS 1.178 1.106 1.0015 0.8976 0.9353 0.9132 0.85 24.27%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.97 2.70 2.40 1.97 2.19 2.20 2.26 -
P/RPS 1.08 0.98 0.87 0.72 0.85 0.89 1.04 2.54%
P/EPS 3.78 3.72 3.39 4.04 4.80 4.63 6.00 -26.48%
EY 26.45 26.90 29.46 24.77 20.82 21.61 16.67 35.99%
DY 6.06 6.30 7.08 8.12 7.31 7.27 7.08 -9.84%
P/NAPS 0.83 0.80 0.79 0.72 0.77 0.80 0.88 -3.82%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 19/08/09 25/05/09 25/02/09 21/11/08 20/08/08 26/05/08 -
Price 3.23 2.88 2.22 1.89 1.88 2.17 2.25 -
P/RPS 1.17 1.04 0.80 0.69 0.73 0.88 1.04 8.16%
P/EPS 4.11 3.97 3.14 3.87 4.12 4.56 5.97 -22.01%
EY 24.32 25.22 31.85 25.82 24.25 21.91 16.74 28.24%
DY 5.57 5.90 7.66 8.47 8.51 7.37 7.11 -15.00%
P/NAPS 0.90 0.85 0.73 0.69 0.66 0.79 0.88 1.50%

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