[FIMACOR] YoY Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -21.61%
YoY- 40.05%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 332,482 307,320 242,346 245,816 179,906 161,804 144,038 14.95%
PBT 134,274 115,386 77,622 67,892 43,744 43,164 35,716 24.68%
Tax -36,634 -29,270 -16,904 -19,160 -11,222 -12,282 -9,292 25.67%
NP 97,640 86,116 60,718 48,732 32,522 30,882 26,424 24.32%
-
NP to SH 87,666 79,236 56,100 43,916 31,358 30,882 26,424 22.11%
-
Tax Rate 27.28% 25.37% 21.78% 28.22% 25.65% 28.45% 26.02% -
Total Cost 234,842 221,204 181,628 197,084 147,384 130,922 117,614 12.20%
-
Net Worth 420,867 352,481 288,951 229,472 209,433 189,040 161,943 17.24%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 24,141 16,095 12,878 11,351 11,408 11,407 11,223 13.60%
Div Payout % 27.54% 20.31% 22.96% 25.85% 36.38% 36.94% 42.48% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 420,867 352,481 288,951 229,472 209,433 189,040 161,943 17.24%
NOSH 80,471 80,475 80,487 81,085 81,491 81,482 80,169 0.06%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 29.37% 28.02% 25.05% 19.82% 18.08% 19.09% 18.35% -
ROE 20.83% 22.48% 19.42% 19.14% 14.97% 16.34% 16.32% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 413.17 381.88 301.10 303.16 220.77 198.57 179.67 14.88%
EPS 108.94 98.46 69.70 54.16 38.48 37.90 32.96 22.03%
DPS 30.00 20.00 16.00 14.00 14.00 14.00 14.00 13.53%
NAPS 5.23 4.38 3.59 2.83 2.57 2.32 2.02 17.17%
Adjusted Per Share Value based on latest NOSH - 81,060
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 135.56 125.30 98.81 100.23 73.35 65.97 58.73 14.95%
EPS 35.74 32.31 22.87 17.91 12.79 12.59 10.77 22.11%
DPS 9.84 6.56 5.25 4.63 4.65 4.65 4.58 13.58%
NAPS 1.716 1.4372 1.1781 0.9356 0.8539 0.7708 0.6603 17.24%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 5.22 4.64 2.97 2.19 2.19 2.37 1.98 -
P/RPS 1.26 1.22 0.99 0.72 0.99 1.19 1.10 2.28%
P/EPS 4.79 4.71 4.26 4.04 5.69 6.25 6.01 -3.70%
EY 20.87 21.22 23.47 24.73 17.57 15.99 16.65 3.83%
DY 5.75 4.31 5.39 6.39 6.39 5.91 7.07 -3.38%
P/NAPS 1.00 1.06 0.83 0.77 0.85 1.02 0.98 0.33%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 28/10/10 23/11/09 21/11/08 15/11/07 24/11/06 28/11/05 -
Price 5.73 5.63 3.23 1.88 2.35 2.43 1.94 -
P/RPS 1.39 1.47 1.07 0.62 1.06 1.22 1.08 4.29%
P/EPS 5.26 5.72 4.63 3.47 6.11 6.41 5.89 -1.86%
EY 19.01 17.49 21.58 28.81 16.37 15.60 16.99 1.88%
DY 5.24 3.55 4.95 7.45 5.96 5.76 7.22 -5.19%
P/NAPS 1.10 1.29 0.90 0.66 0.91 1.05 0.96 2.29%

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