[FIMACOR] YoY Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 28.31%
YoY- 1.54%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 307,320 242,346 245,816 179,906 161,804 144,038 113,974 17.96%
PBT 115,386 77,622 67,892 43,744 43,164 35,716 30,580 24.76%
Tax -29,270 -16,904 -19,160 -11,222 -12,282 -9,292 -8,148 23.74%
NP 86,116 60,718 48,732 32,522 30,882 26,424 22,432 25.11%
-
NP to SH 79,236 56,100 43,916 31,358 30,882 26,424 22,432 23.39%
-
Tax Rate 25.37% 21.78% 28.22% 25.65% 28.45% 26.02% 26.64% -
Total Cost 221,204 181,628 197,084 147,384 130,922 117,614 91,542 15.83%
-
Net Worth 352,481 288,951 229,472 209,433 189,040 161,943 144,172 16.05%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 16,095 12,878 11,351 11,408 11,407 11,223 12,401 4.43%
Div Payout % 20.31% 22.96% 25.85% 36.38% 36.94% 42.48% 55.29% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 352,481 288,951 229,472 209,433 189,040 161,943 144,172 16.05%
NOSH 80,475 80,487 81,085 81,491 81,482 80,169 77,512 0.62%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 28.02% 25.05% 19.82% 18.08% 19.09% 18.35% 19.68% -
ROE 22.48% 19.42% 19.14% 14.97% 16.34% 16.32% 15.56% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 381.88 301.10 303.16 220.77 198.57 179.67 147.04 17.23%
EPS 98.46 69.70 54.16 38.48 37.90 32.96 28.94 22.62%
DPS 20.00 16.00 14.00 14.00 14.00 14.00 16.00 3.78%
NAPS 4.38 3.59 2.83 2.57 2.32 2.02 1.86 15.33%
Adjusted Per Share Value based on latest NOSH - 81,507
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 125.30 98.81 100.23 73.35 65.97 58.73 46.47 17.96%
EPS 32.31 22.87 17.91 12.79 12.59 10.77 9.15 23.38%
DPS 6.56 5.25 4.63 4.65 4.65 4.58 5.06 4.41%
NAPS 1.4372 1.1781 0.9356 0.8539 0.7708 0.6603 0.5878 16.06%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 4.64 2.97 2.19 2.19 2.37 1.98 1.37 -
P/RPS 1.22 0.99 0.72 0.99 1.19 1.10 0.93 4.62%
P/EPS 4.71 4.26 4.04 5.69 6.25 6.01 4.73 -0.07%
EY 21.22 23.47 24.73 17.57 15.99 16.65 21.12 0.07%
DY 4.31 5.39 6.39 6.39 5.91 7.07 11.68 -15.30%
P/NAPS 1.06 0.83 0.77 0.85 1.02 0.98 0.74 6.16%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/10/10 23/11/09 21/11/08 15/11/07 24/11/06 28/11/05 24/11/04 -
Price 5.63 3.23 1.88 2.35 2.43 1.94 1.44 -
P/RPS 1.47 1.07 0.62 1.06 1.22 1.08 0.98 6.98%
P/EPS 5.72 4.63 3.47 6.11 6.41 5.89 4.98 2.33%
EY 17.49 21.58 28.81 16.37 15.60 16.99 20.10 -2.29%
DY 3.55 4.95 7.45 5.96 5.76 7.22 11.11 -17.30%
P/NAPS 1.29 0.90 0.66 0.91 1.05 0.96 0.77 8.97%

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