[FIMACOR] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -8.54%
YoY- 27.74%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 313,278 332,482 307,320 242,346 245,816 179,906 161,804 11.62%
PBT 99,668 134,274 115,386 77,622 67,892 43,744 43,164 14.95%
Tax -24,248 -36,634 -29,270 -16,904 -19,160 -11,222 -12,282 11.99%
NP 75,420 97,640 86,116 60,718 48,732 32,522 30,882 16.03%
-
NP to SH 70,470 87,666 79,236 56,100 43,916 31,358 30,882 14.72%
-
Tax Rate 24.33% 27.28% 25.37% 21.78% 28.22% 25.65% 28.45% -
Total Cost 237,858 234,842 221,204 181,628 197,084 147,384 130,922 10.45%
-
Net Worth 465,884 420,867 352,481 288,951 229,472 209,433 189,040 16.20%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 24,139 24,141 16,095 12,878 11,351 11,408 11,407 13.29%
Div Payout % 34.25% 27.54% 20.31% 22.96% 25.85% 36.38% 36.94% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 465,884 420,867 352,481 288,951 229,472 209,433 189,040 16.20%
NOSH 80,463 80,471 80,475 80,487 81,085 81,491 81,482 -0.20%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 24.07% 29.37% 28.02% 25.05% 19.82% 18.08% 19.09% -
ROE 15.13% 20.83% 22.48% 19.42% 19.14% 14.97% 16.34% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 389.34 413.17 381.88 301.10 303.16 220.77 198.57 11.86%
EPS 87.58 108.94 98.46 69.70 54.16 38.48 37.90 14.96%
DPS 30.00 30.00 20.00 16.00 14.00 14.00 14.00 13.53%
NAPS 5.79 5.23 4.38 3.59 2.83 2.57 2.32 16.44%
Adjusted Per Share Value based on latest NOSH - 80,481
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 127.73 135.56 125.30 98.81 100.23 73.35 65.97 11.62%
EPS 28.73 35.74 32.31 22.87 17.91 12.79 12.59 14.72%
DPS 9.84 9.84 6.56 5.25 4.63 4.65 4.65 13.29%
NAPS 1.8995 1.716 1.4372 1.1781 0.9356 0.8539 0.7708 16.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 5.91 5.22 4.64 2.97 2.19 2.19 2.37 -
P/RPS 1.52 1.26 1.22 0.99 0.72 0.99 1.19 4.15%
P/EPS 6.75 4.79 4.71 4.26 4.04 5.69 6.25 1.28%
EY 14.82 20.87 21.22 23.47 24.73 17.57 15.99 -1.25%
DY 5.08 5.75 4.31 5.39 6.39 6.39 5.91 -2.48%
P/NAPS 1.02 1.00 1.06 0.83 0.77 0.85 1.02 0.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 22/11/11 28/10/10 23/11/09 21/11/08 15/11/07 24/11/06 -
Price 5.85 5.73 5.63 3.23 1.88 2.35 2.43 -
P/RPS 1.50 1.39 1.47 1.07 0.62 1.06 1.22 3.50%
P/EPS 6.68 5.26 5.72 4.63 3.47 6.11 6.41 0.68%
EY 14.97 19.01 17.49 21.58 28.81 16.37 15.60 -0.68%
DY 5.13 5.24 3.55 4.95 7.45 5.96 5.76 -1.91%
P/NAPS 1.01 1.10 1.29 0.90 0.66 0.91 1.05 -0.64%

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