[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
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 311,632 311,597 297,475 279,110 242,316 221,730 222,253 25.19%
PBT 111,954 107,531 100,813 88,649 83,664 66,958 61,840 48.38%
Tax -32,067 -30,262 -28,022 -24,079 -5,400 -1,484 -1,589 637.18%
NP 79,887 77,269 72,791 64,570 78,264 65,474 60,251 20.62%
-
NP to SH 75,329 72,259 68,286 60,691 74,231 63,222 58,458 18.36%
-
Tax Rate 28.64% 28.14% 27.80% 27.16% 6.45% 2.22% 2.57% -
Total Cost 231,745 234,328 224,684 214,540 164,052 156,256 162,002 26.87%
-
Net Worth 361,329 352,448 338,824 315,370 301,840 288,926 271,262 20.99%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 17,700 17,700 16,092 16,092 14,518 14,518 13,754 18.25%
Div Payout % 23.50% 24.50% 23.57% 26.52% 19.56% 22.96% 23.53% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 361,329 352,448 338,824 315,370 301,840 288,926 271,262 20.99%
NOSH 80,474 80,467 80,480 80,451 80,490 80,481 80,493 -0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 25.64% 24.80% 24.47% 23.13% 32.30% 29.53% 27.11% -
ROE 20.85% 20.50% 20.15% 19.24% 24.59% 21.88% 21.55% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 387.24 387.23 369.62 346.93 301.05 275.51 276.11 25.21%
EPS 93.61 89.80 84.85 75.44 92.22 78.56 72.62 18.38%
DPS 22.00 22.00 20.00 20.00 18.00 18.00 17.00 18.69%
NAPS 4.49 4.38 4.21 3.92 3.75 3.59 3.37 21.01%
Adjusted Per Share Value based on latest NOSH - 80,451
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 127.06 127.05 121.29 113.80 98.80 90.41 90.62 25.19%
EPS 30.71 29.46 27.84 24.75 30.27 25.78 23.84 18.33%
DPS 7.22 7.22 6.56 6.56 5.92 5.92 5.61 18.26%
NAPS 1.4732 1.437 1.3815 1.2859 1.2307 1.178 1.106 20.99%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
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%
P/EPS 6.89 5.17 4.89 5.97 3.36 3.78 3.72 50.64%
EY 14.51 19.35 20.45 16.76 29.75 26.45 26.90 -33.66%
DY 3.41 4.74 4.82 4.44 5.81 6.06 6.30 -33.50%
P/NAPS 1.44 1.06 0.99 1.15 0.83 0.83 0.80 47.81%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
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%
P/EPS 6.78 6.27 5.24 5.97 3.49 4.11 3.97 42.73%
EY 14.74 15.95 19.07 16.76 28.64 24.32 25.22 -30.02%
DY 3.46 3.91 4.49 4.44 5.59 5.57 5.90 -29.86%
P/NAPS 1.41 1.29 1.06 1.15 0.86 0.90 0.85 40.00%

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
Post a Comment