[FIMACOR] QoQ TTM Result on 31-Mar-2010 [#4]

Stock

[FIMACOR] FIMA CORPORATION BHD

Announcement Date

24-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

31-Mar-2010 [#4]

Profit Trend

QoQ- -18.24%

YoY- 6.23%

Quarter Report

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	311,632	311,597	297,475	279,110	242,316	221,730	222,253	25.19%
YoY %	0.01%	4.75%	6.58%	15.18%	9.28%	-0.24%	-	-
Horiz. %	140.21%	140.20%	133.85%	125.58%	109.03%	99.76%	100.00%	-
PBT	111,954	107,531	100,813	88,649	83,664	66,958	61,840	48.38%
YoY %	4.11%	6.66%	13.72%	5.96%	24.95%	8.28%	-	-
Horiz. %	181.04%	173.89%	163.02%	143.35%	135.29%	108.28%	100.00%	-
Tax	-32,067	-30,262	-28,022	-24,079	-5,400	-1,484	-1,589	637.18%
YoY %	-5.96%	-7.99%	-16.38%	-345.91%	-263.88%	6.61%	-	-
Horiz. %	2,018.06%	1,904.47%	1,763.50%	1,515.36%	339.84%	93.39%	100.00%	-
NP	79,887	77,269	72,791	64,570	78,264	65,474	60,251	20.62%
YoY %	3.39%	6.15%	12.73%	-17.50%	19.53%	8.67%	-	-
Horiz. %	132.59%	128.25%	120.81%	107.17%	129.90%	108.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,329	72,259	68,286	60,691	74,231	63,222	58,458	18.36%
YoY %	4.25%	5.82%	12.51%	-18.24%	17.41%	8.15%	-	-
Horiz. %	128.86%	123.61%	116.81%	103.82%	126.98%	108.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.64%	28.14%	27.80%	27.16%	6.45%	2.22%	2.57%	-
YoY %	1.78%	1.22%	2.36%	321.09%	190.54%	-13.62%	-	-
Horiz. %	1,114.40%	1,094.94%	1,081.71%	1,056.81%	250.97%	86.38%	100.00%	-
Total Cost	231,745	234,328	224,684	214,540	164,052	156,256	162,002	26.87%
YoY %	-1.10%	4.29%	4.73%	30.78%	4.99%	-3.55%	-	-
Horiz. %	143.05%	144.65%	138.69%	132.43%	101.27%	96.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	361,329	352,448	338,824	315,370	301,840	288,926	271,262	20.99%
YoY %	2.52%	4.02%	7.44%	4.48%	4.47%	6.51%	-	-
Horiz. %	133.20%	129.93%	124.91%	116.26%	111.27%	106.51%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	17,700	17,700	16,092	16,092	14,518	14,518	13,754	18.25%
YoY %	0.00%	9.99%	0.00%	10.84%	0.00%	5.55%	-	-
Horiz. %	128.69%	128.69%	117.00%	117.00%	105.55%	105.55%	100.00%	-
Div Payout %	23.50%	24.50%	23.57%	26.52%	19.56%	22.96%	23.53%	-
YoY %	-4.08%	3.95%	-11.12%	35.58%	-14.81%	-2.42%	-	-
Horiz. %	99.87%	104.12%	100.17%	112.71%	83.13%	97.58%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	361,329	352,448	338,824	315,370	301,840	288,926	271,262	20.99%
YoY %	2.52%	4.02%	7.44%	4.48%	4.47%	6.51%	-	-
Horiz. %	133.20%	129.93%	124.91%	116.26%	111.27%	106.51%	100.00%	-
NOSH	80,474	80,467	80,480	80,451	80,490	80,481	80,493	-0.01%
YoY %	0.01%	-0.02%	0.04%	-0.05%	0.01%	-0.01%	-	-
Horiz. %	99.98%	99.97%	99.98%	99.95%	100.00%	99.99%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	25.64%	24.80%	24.47%	23.13%	32.30%	29.53%	27.11%	-
YoY %	3.39%	1.35%	5.79%	-28.39%	9.38%	8.93%	-	-
Horiz. %	94.58%	91.48%	90.26%	85.32%	119.14%	108.93%	100.00%	-
ROE	20.85%	20.50%	20.15%	19.24%	24.59%	21.88%	21.55%	-
YoY %	1.71%	1.74%	4.73%	-21.76%	12.39%	1.53%	-	-
Horiz. %	96.75%	95.13%	93.50%	89.28%	114.11%	101.53%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	387.24	387.23	369.62	346.93	301.05	275.51	276.11	25.21%
YoY %	0.00%	4.76%	6.54%	15.24%	9.27%	-0.22%	-	-
Horiz. %	140.25%	140.24%	133.87%	125.65%	109.03%	99.78%	100.00%	-
EPS	93.61	89.80	84.85	75.44	92.22	78.56	72.62	18.38%
YoY %	4.24%	5.83%	12.47%	-18.20%	17.39%	8.18%	-	-
Horiz. %	128.90%	123.66%	116.84%	103.88%	126.99%	108.18%	100.00%	-
DPS	22.00	22.00	20.00	20.00	18.00	18.00	17.00	18.69%
YoY %	0.00%	10.00%	0.00%	11.11%	0.00%	5.88%	-	-
Horiz. %	129.41%	129.41%	117.65%	117.65%	105.88%	105.88%	100.00%	-
NAPS	4.49	4.38	4.21	3.92	3.75	3.59	3.37	21.01%
YoY %	2.51%	4.04%	7.40%	4.53%	4.46%	6.53%	-	-
Horiz. %	133.23%	129.97%	124.93%	116.32%	111.28%	106.53%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 80,451
RPS	127.06	127.05	121.29	113.80	98.80	90.41	90.62	25.19%
YoY %	0.01%	4.75%	6.58%	15.18%	9.28%	-0.23%	-	-
Horiz. %	140.21%	140.20%	133.84%	125.58%	109.03%	99.77%	100.00%	-
EPS	30.71	29.46	27.84	24.75	30.27	25.78	23.84	18.33%
YoY %	4.24%	5.82%	12.48%	-18.24%	17.42%	8.14%	-	-
Horiz. %	128.82%	123.57%	116.78%	103.82%	126.97%	108.14%	100.00%	-
DPS	7.22	7.22	6.56	6.56	5.92	5.92	5.61	18.26%
YoY %	0.00%	10.06%	0.00%	10.81%	0.00%	5.53%	-	-
Horiz. %	128.70%	128.70%	116.93%	116.93%	105.53%	105.53%	100.00%	-
NAPS	1.4732	1.437	1.3815	1.2859	1.2307	1.178	1.106	20.99%
YoY %	2.52%	4.02%	7.43%	4.49%	4.47%	6.51%	-	-
Horiz. %	133.20%	129.93%	124.91%	116.27%	111.27%	106.51%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	6.45	4.64	4.15	4.50	3.10	2.97	2.70	-
P/RPS	1.67	1.20	1.12	1.30	1.03	1.08	0.98	42.52%
YoY %	39.17%	7.14%	-13.85%	26.21%	-4.63%	10.20%	-	-
Horiz. %	170.41%	122.45%	114.29%	132.65%	105.10%	110.20%	100.00%	-
P/EPS	6.89	5.17	4.89	5.97	3.36	3.78	3.72	50.64%
YoY %	33.27%	5.73%	-18.09%	77.68%	-11.11%	1.61%	-	-
Horiz. %	185.22%	138.98%	131.45%	160.48%	90.32%	101.61%	100.00%	-
EY	14.51	19.35	20.45	16.76	29.75	26.45	26.90	-33.66%
YoY %	-25.01%	-5.38%	22.02%	-43.66%	12.48%	-1.67%	-	-
Horiz. %	53.94%	71.93%	76.02%	62.30%	110.59%	98.33%	100.00%	-
DY	3.41	4.74	4.82	4.44	5.81	6.06	6.30	-33.50%
YoY %	-28.06%	-1.66%	8.56%	-23.58%	-4.13%	-3.81%	-	-
Horiz. %	54.13%	75.24%	76.51%	70.48%	92.22%	96.19%	100.00%	-
P/NAPS	1.44	1.06	0.99	1.15	0.83	0.83	0.80	47.81%
YoY %	35.85%	7.07%	-13.91%	38.55%	0.00%	3.75%	-	-
Horiz. %	180.00%	132.50%	123.75%	143.75%	103.75%	103.75%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	21/02/11	28/10/10	23/08/10	24/05/10	24/02/10	23/11/09	19/08/09	-
Price	6.35	5.63	4.45	4.50	3.22	3.23	2.88	-
P/RPS	1.64	1.45	1.20	1.30	1.07	1.17	1.04	35.36%
YoY %	13.10%	20.83%	-7.69%	21.50%	-8.55%	12.50%	-	-
Horiz. %	157.69%	139.42%	115.38%	125.00%	102.88%	112.50%	100.00%	-
P/EPS	6.78	6.27	5.24	5.97	3.49	4.11	3.97	42.73%
YoY %	8.13%	19.66%	-12.23%	71.06%	-15.09%	3.53%	-	-
Horiz. %	170.78%	157.93%	131.99%	150.38%	87.91%	103.53%	100.00%	-
EY	14.74	15.95	19.07	16.76	28.64	24.32	25.22	-30.02%
YoY %	-7.59%	-16.36%	13.78%	-41.48%	17.76%	-3.57%	-	-
Horiz. %	58.45%	63.24%	75.61%	66.46%	113.56%	96.43%	100.00%	-
DY	3.46	3.91	4.49	4.44	5.59	5.57	5.90	-29.86%
YoY %	-11.51%	-12.92%	1.13%	-20.57%	0.36%	-5.59%	-	-
Horiz. %	58.64%	66.27%	76.10%	75.25%	94.75%	94.41%	100.00%	-
P/NAPS	1.41	1.29	1.06	1.15	0.86	0.90	0.85	40.00%
YoY %	9.30%	21.70%	-7.83%	33.72%	-4.44%	5.88%	-	-
Horiz. %	165.88%	151.76%	124.71%	135.29%	101.18%	105.88%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos