[FIMACOR] YoY Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
09-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 4.84%
YoY- 29.38%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 255,564 160,680 152,188 138,148 80,328 84,268 66,112 25.25%
PBT 86,332 31,564 36,488 31,880 23,132 15,716 7,784 49.28%
Tax -22,596 -8,208 -10,320 -8,664 -5,188 -5,076 -2,668 42.72%
NP 63,736 23,356 26,168 23,216 17,944 10,640 5,116 52.19%
-
NP to SH 56,024 24,440 26,168 23,216 17,944 10,640 5,116 48.96%
-
Tax Rate 26.17% 26.00% 28.28% 27.18% 22.43% 32.30% 34.28% -
Total Cost 191,828 137,324 126,020 114,932 62,384 73,628 60,996 21.02%
-
Net Worth 223,966 202,851 184,580 159,529 144,109 131,453 116,614 11.47%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 223,966 202,851 184,580 159,529 144,109 131,453 116,614 11.47%
NOSH 81,147 81,466 81,672 80,165 77,478 77,325 75,235 1.26%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 24.94% 14.54% 17.19% 16.81% 22.34% 12.63% 7.74% -
ROE 25.01% 12.05% 14.18% 14.55% 12.45% 8.09% 4.39% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 314.94 197.23 186.34 172.33 103.68 108.98 87.87 23.68%
EPS 69.04 30.00 32.04 28.96 23.16 13.76 6.80 47.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.76 2.49 2.26 1.99 1.86 1.70 1.55 10.08%
Adjusted Per Share Value based on latest NOSH - 80,165
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 104.20 65.51 62.05 56.33 32.75 34.36 26.96 25.24%
EPS 22.84 9.96 10.67 9.47 7.32 4.34 2.09 48.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9132 0.8271 0.7526 0.6504 0.5876 0.536 0.4755 11.47%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.20 2.16 2.46 1.88 1.40 1.05 1.10 -
P/RPS 0.70 1.10 1.32 1.09 1.35 0.96 1.25 -9.20%
P/EPS 3.19 7.20 7.68 6.49 6.04 7.63 16.18 -23.69%
EY 31.38 13.89 13.02 15.40 16.54 13.10 6.18 31.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.87 1.09 0.94 0.75 0.62 0.71 2.00%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 20/08/08 15/08/07 18/08/06 09/09/05 26/08/04 31/07/03 26/08/02 -
Price 2.17 2.24 2.50 1.93 1.41 1.15 1.15 -
P/RPS 0.69 1.14 1.34 1.12 1.36 1.06 1.31 -10.12%
P/EPS 3.14 7.47 7.80 6.66 6.09 8.36 16.91 -24.44%
EY 31.82 13.39 12.82 15.01 16.43 11.97 5.91 32.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.90 1.11 0.97 0.76 0.68 0.74 1.09%

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