[FIMACOR] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 7.36%
YoY- 9.48%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 291,628 364,184 324,176 250,716 255,564 160,680 152,188 11.43%
PBT 98,336 158,820 133,976 85,320 86,332 31,564 36,488 17.94%
Tax -23,476 -37,672 -34,276 -18,504 -22,596 -8,208 -10,320 14.66%
NP 74,860 121,148 99,700 66,816 63,736 23,356 26,168 19.12%
-
NP to SH 70,192 107,508 91,716 61,336 56,024 24,440 26,168 17.85%
-
Tax Rate 23.87% 23.72% 25.58% 21.69% 26.17% 26.00% 28.28% -
Total Cost 216,768 243,036 224,476 183,900 191,828 137,324 126,020 9.45%
-
Net Worth 453,785 409,592 338,824 271,262 223,966 202,851 184,580 16.15%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 453,785 409,592 338,824 271,262 223,966 202,851 184,580 16.15%
NOSH 80,458 80,470 80,480 80,493 81,147 81,466 81,672 -0.24%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 25.67% 33.27% 30.75% 26.65% 24.94% 14.54% 17.19% -
ROE 15.47% 26.25% 27.07% 22.61% 25.01% 12.05% 14.18% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 362.46 452.57 402.80 311.47 314.94 197.23 186.34 11.71%
EPS 87.24 133.60 113.96 76.20 69.04 30.00 32.04 18.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.64 5.09 4.21 3.37 2.76 2.49 2.26 16.44%
Adjusted Per Share Value based on latest NOSH - 80,493
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 118.91 148.49 132.18 102.22 104.20 65.51 62.05 11.43%
EPS 28.62 43.83 37.40 25.01 22.84 9.96 10.67 17.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8502 1.67 1.3815 1.106 0.9132 0.8271 0.7526 16.15%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 6.11 6.11 4.15 2.70 2.20 2.16 2.46 -
P/RPS 1.69 1.35 1.03 0.87 0.70 1.10 1.32 4.20%
P/EPS 7.00 4.57 3.64 3.54 3.19 7.20 7.68 -1.53%
EY 14.28 21.87 27.46 28.22 31.38 13.89 13.02 1.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.20 0.99 0.80 0.80 0.87 1.09 -0.15%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 15/08/11 23/08/10 19/08/09 20/08/08 15/08/07 18/08/06 -
Price 6.34 5.57 4.45 2.88 2.17 2.24 2.50 -
P/RPS 1.75 1.23 1.10 0.92 0.69 1.14 1.34 4.54%
P/EPS 7.27 4.17 3.90 3.78 3.14 7.47 7.80 -1.16%
EY 13.76 23.99 25.61 26.46 31.82 13.39 12.82 1.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.09 1.06 0.85 0.79 0.90 1.11 0.14%

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