[FIMACOR] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 13.82%
YoY- 17.8%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 245,816 179,906 161,804 144,038 113,974 111,140 76,430 21.47%
PBT 67,892 43,744 43,164 35,716 30,580 22,856 8,908 40.24%
Tax -19,160 -11,222 -12,282 -9,292 -8,148 -7,386 -3,298 34.04%
NP 48,732 32,522 30,882 26,424 22,432 15,470 5,610 43.32%
-
NP to SH 43,916 31,358 30,882 26,424 22,432 15,470 5,610 40.86%
-
Tax Rate 28.22% 25.65% 28.45% 26.02% 26.64% 32.32% 37.02% -
Total Cost 197,084 147,384 130,922 117,614 91,542 95,670 70,820 18.58%
-
Net Worth 229,472 209,433 189,040 161,943 144,172 137,046 121,653 11.14%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 11,351 11,408 11,407 11,223 12,401 - - -
Div Payout % 25.85% 36.38% 36.94% 42.48% 55.29% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 229,472 209,433 189,040 161,943 144,172 137,046 121,653 11.14%
NOSH 81,085 81,491 81,482 80,169 77,512 77,427 77,486 0.75%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 19.82% 18.08% 19.09% 18.35% 19.68% 13.92% 7.34% -
ROE 19.14% 14.97% 16.34% 16.32% 15.56% 11.29% 4.61% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 303.16 220.77 198.57 179.67 147.04 143.54 98.64 20.55%
EPS 54.16 38.48 37.90 32.96 28.94 19.98 7.24 39.80%
DPS 14.00 14.00 14.00 14.00 16.00 0.00 0.00 -
NAPS 2.83 2.57 2.32 2.02 1.86 1.77 1.57 10.30%
Adjusted Per Share Value based on latest NOSH - 80,173
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 100.23 73.35 65.97 58.73 46.47 45.31 31.16 21.47%
EPS 17.91 12.79 12.59 10.77 9.15 6.31 2.29 40.84%
DPS 4.63 4.65 4.65 4.58 5.06 0.00 0.00 -
NAPS 0.9356 0.8539 0.7708 0.6603 0.5878 0.5588 0.496 11.14%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.19 2.19 2.37 1.98 1.37 1.23 1.07 -
P/RPS 0.72 0.99 1.19 1.10 0.93 0.86 1.08 -6.52%
P/EPS 4.04 5.69 6.25 6.01 4.73 6.16 14.78 -19.42%
EY 24.73 17.57 15.99 16.65 21.12 16.24 6.77 24.07%
DY 6.39 6.39 5.91 7.07 11.68 0.00 0.00 -
P/NAPS 0.77 0.85 1.02 0.98 0.74 0.69 0.68 2.09%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/11/08 15/11/07 24/11/06 28/11/05 24/11/04 17/11/03 20/11/02 -
Price 1.88 2.35 2.43 1.94 1.44 1.18 1.02 -
P/RPS 0.62 1.06 1.22 1.08 0.98 0.82 1.03 -8.10%
P/EPS 3.47 6.11 6.41 5.89 4.98 5.91 14.09 -20.81%
EY 28.81 16.37 15.60 16.99 20.10 16.93 7.10 26.26%
DY 7.45 5.96 5.76 7.22 11.11 0.00 0.00 -
P/NAPS 0.66 0.91 1.05 0.96 0.77 0.67 0.65 0.25%

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