[FIMACOR] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 4.25%
YoY- 1.48%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 311,060 308,481 298,479 311,632 311,597 297,475 279,110 7.48%
PBT 121,010 117,777 111,566 111,954 107,531 100,813 88,649 23.03%
Tax -30,491 -27,658 -26,809 -32,067 -30,262 -28,022 -24,079 17.02%
NP 90,519 90,119 84,757 79,887 77,269 72,791 64,570 25.23%
-
NP to SH 83,701 83,434 79,486 75,329 72,259 68,286 60,691 23.87%
-
Tax Rate 25.20% 23.48% 24.03% 28.64% 28.14% 27.80% 27.16% -
Total Cost 220,541 218,362 213,722 231,745 234,328 224,684 214,540 1.85%
-
Net Worth 420,882 409,592 380,666 361,329 352,448 338,824 315,370 21.19%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 28,167 24,142 24,142 17,700 17,700 16,092 16,092 45.19%
Div Payout % 33.65% 28.94% 30.37% 23.50% 24.50% 23.57% 26.52% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 420,882 409,592 380,666 361,329 352,448 338,824 315,370 21.19%
NOSH 80,474 80,470 80,479 80,474 80,467 80,480 80,451 0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 29.10% 29.21% 28.40% 25.64% 24.80% 24.47% 23.13% -
ROE 19.89% 20.37% 20.88% 20.85% 20.50% 20.15% 19.24% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 386.53 383.35 370.88 387.24 387.23 369.62 346.93 7.46%
EPS 104.01 103.68 98.77 93.61 89.80 84.85 75.44 23.85%
DPS 35.00 30.00 30.00 22.00 22.00 20.00 20.00 45.17%
NAPS 5.23 5.09 4.73 4.49 4.38 4.21 3.92 21.17%
Adjusted Per Share Value based on latest NOSH - 80,474
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 126.83 125.78 121.70 127.06 127.05 121.29 113.80 7.48%
EPS 34.13 34.02 32.41 30.71 29.46 27.84 24.75 23.86%
DPS 11.48 9.84 9.84 7.22 7.22 6.56 6.56 45.17%
NAPS 1.7161 1.67 1.5521 1.4732 1.437 1.3815 1.2859 21.19%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 5.22 6.11 5.90 6.45 4.64 4.15 4.50 -
P/RPS 1.35 1.59 1.59 1.67 1.20 1.12 1.30 2.54%
P/EPS 5.02 5.89 5.97 6.89 5.17 4.89 5.97 -10.90%
EY 19.93 16.97 16.74 14.51 19.35 20.45 16.76 12.23%
DY 6.70 4.91 5.08 3.41 4.74 4.82 4.44 31.52%
P/NAPS 1.00 1.20 1.25 1.44 1.06 0.99 1.15 -8.88%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 15/08/11 24/05/11 21/02/11 28/10/10 23/08/10 24/05/10 -
Price 5.73 5.57 6.40 6.35 5.63 4.45 4.50 -
P/RPS 1.48 1.45 1.73 1.64 1.45 1.20 1.30 9.02%
P/EPS 5.51 5.37 6.48 6.78 6.27 5.24 5.97 -5.20%
EY 18.15 18.61 15.43 14.74 15.95 19.07 16.76 5.45%
DY 6.11 5.39 4.69 3.46 3.91 4.49 4.44 23.69%
P/NAPS 1.10 1.09 1.35 1.41 1.29 1.06 1.15 -2.91%

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