[FIMACOR] YoY Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -11.55%
YoY- -6.6%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 324,176 250,716 255,564 160,680 152,188 138,148 80,328 26.16%
PBT 133,976 85,320 86,332 31,564 36,488 31,880 23,132 33.99%
Tax -34,276 -18,504 -22,596 -8,208 -10,320 -8,664 -5,188 36.96%
NP 99,700 66,816 63,736 23,356 26,168 23,216 17,944 33.06%
-
NP to SH 91,716 61,336 56,024 24,440 26,168 23,216 17,944 31.23%
-
Tax Rate 25.58% 21.69% 26.17% 26.00% 28.28% 27.18% 22.43% -
Total Cost 224,476 183,900 191,828 137,324 126,020 114,932 62,384 23.77%
-
Net Worth 338,824 271,262 223,966 202,851 184,580 159,529 144,109 15.30%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 338,824 271,262 223,966 202,851 184,580 159,529 144,109 15.30%
NOSH 80,480 80,493 81,147 81,466 81,672 80,165 77,478 0.63%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 30.75% 26.65% 24.94% 14.54% 17.19% 16.81% 22.34% -
ROE 27.07% 22.61% 25.01% 12.05% 14.18% 14.55% 12.45% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 402.80 311.47 314.94 197.23 186.34 172.33 103.68 25.36%
EPS 113.96 76.20 69.04 30.00 32.04 28.96 23.16 30.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.21 3.37 2.76 2.49 2.26 1.99 1.86 14.57%
Adjusted Per Share Value based on latest NOSH - 81,466
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 132.18 102.22 104.20 65.51 62.05 56.33 32.75 26.16%
EPS 37.40 25.01 22.84 9.96 10.67 9.47 7.32 31.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3815 1.106 0.9132 0.8271 0.7526 0.6504 0.5876 15.30%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 4.15 2.70 2.20 2.16 2.46 1.88 1.40 -
P/RPS 1.03 0.87 0.70 1.10 1.32 1.09 1.35 -4.40%
P/EPS 3.64 3.54 3.19 7.20 7.68 6.49 6.04 -8.09%
EY 27.46 28.22 31.38 13.89 13.02 15.40 16.54 8.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.80 0.80 0.87 1.09 0.94 0.75 4.73%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 19/08/09 20/08/08 15/08/07 18/08/06 09/09/05 26/08/04 -
Price 4.45 2.88 2.17 2.24 2.50 1.93 1.41 -
P/RPS 1.10 0.92 0.69 1.14 1.34 1.12 1.36 -3.47%
P/EPS 3.90 3.78 3.14 7.47 7.80 6.66 6.09 -7.15%
EY 25.61 26.46 31.82 13.39 12.82 15.01 16.43 7.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.85 0.79 0.90 1.11 0.97 0.76 5.69%

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