[FIMACOR] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 44.63%
YoY- 86.21%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 242,316 221,730 222,253 223,465 222,942 209,743 200,509 13.41%
PBT 83,664 66,958 61,840 62,093 57,198 53,019 54,637 32.74%
Tax -5,400 -1,484 -1,589 -2,612 -14,237 -13,542 -13,170 -44.71%
NP 78,264 65,474 60,251 59,481 42,961 39,477 41,467 52.54%
-
NP to SH 74,231 63,222 58,458 57,130 39,500 36,960 38,577 54.52%
-
Tax Rate 6.45% 2.22% 2.57% 4.21% 24.89% 25.54% 24.10% -
Total Cost 164,052 156,256 162,002 163,984 179,981 170,266 159,042 2.08%
-
Net Worth 301,840 288,926 271,262 245,636 220,147 229,400 223,966 21.94%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 14,518 14,518 13,754 13,754 13,003 13,003 13,034 7.43%
Div Payout % 19.56% 22.96% 23.53% 24.08% 32.92% 35.18% 33.79% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 301,840 288,926 271,262 245,636 220,147 229,400 223,966 21.94%
NOSH 80,490 80,481 80,493 80,801 80,936 81,060 81,147 -0.53%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 32.30% 29.53% 27.11% 26.62% 19.27% 18.82% 20.68% -
ROE 24.59% 21.88% 21.55% 23.26% 17.94% 16.11% 17.22% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 301.05 275.51 276.11 276.56 275.45 258.75 247.09 14.03%
EPS 92.22 78.56 72.62 70.70 48.80 45.60 47.54 55.35%
DPS 18.00 18.00 17.00 17.00 16.00 16.00 16.00 8.14%
NAPS 3.75 3.59 3.37 3.04 2.72 2.83 2.76 22.60%
Adjusted Per Share Value based on latest NOSH - 80,801
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 98.80 90.41 90.62 91.11 90.90 85.52 81.75 13.42%
EPS 30.27 25.78 23.84 23.29 16.11 15.07 15.73 54.52%
DPS 5.92 5.92 5.61 5.61 5.30 5.30 5.31 7.49%
NAPS 1.2307 1.178 1.106 1.0015 0.8976 0.9353 0.9132 21.94%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.10 2.97 2.70 2.40 1.97 2.19 2.20 -
P/RPS 1.03 1.08 0.98 0.87 0.72 0.85 0.89 10.20%
P/EPS 3.36 3.78 3.72 3.39 4.04 4.80 4.63 -19.19%
EY 29.75 26.45 26.90 29.46 24.77 20.82 21.61 23.68%
DY 5.81 6.06 6.30 7.08 8.12 7.31 7.27 -13.84%
P/NAPS 0.83 0.83 0.80 0.79 0.72 0.77 0.80 2.47%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 19/08/09 25/05/09 25/02/09 21/11/08 20/08/08 -
Price 3.22 3.23 2.88 2.22 1.89 1.88 2.17 -
P/RPS 1.07 1.17 1.04 0.80 0.69 0.73 0.88 13.87%
P/EPS 3.49 4.11 3.97 3.14 3.87 4.12 4.56 -16.28%
EY 28.64 24.32 25.22 31.85 25.82 24.25 21.91 19.49%
DY 5.59 5.57 5.90 7.66 8.47 8.51 7.37 -16.78%
P/NAPS 0.86 0.90 0.85 0.73 0.69 0.66 0.79 5.80%

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