[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

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Annualized Quarter Result
Revenue	313,278	332,482	307,320	242,346	245,816	179,906	161,804	11.62%
YoY %	-5.78%	8.19%	26.81%	-1.41%	36.64%	11.19%	-	-
Horiz. %	193.62%	205.48%	189.93%	149.78%	151.92%	111.19%	100.00%	-
PBT	99,668	134,274	115,386	77,622	67,892	43,744	43,164	14.95%
YoY %	-25.77%	16.37%	48.65%	14.33%	55.20%	1.34%	-	-
Horiz. %	230.91%	311.08%	267.32%	179.83%	157.29%	101.34%	100.00%	-
Tax	-24,248	-36,634	-29,270	-16,904	-19,160	-11,222	-12,282	11.99%
YoY %	33.81%	-25.16%	-73.15%	11.77%	-70.74%	8.63%	-	-
Horiz. %	197.43%	298.27%	238.32%	137.63%	156.00%	91.37%	100.00%	-
NP	75,420	97,640	86,116	60,718	48,732	32,522	30,882	16.03%
YoY %	-22.76%	13.38%	41.83%	24.60%	49.84%	5.31%	-	-
Horiz. %	244.22%	316.17%	278.85%	196.61%	157.80%	105.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,470	87,666	79,236	56,100	43,916	31,358	30,882	14.72%
YoY %	-19.62%	10.64%	41.24%	27.74%	40.05%	1.54%	-	-
Horiz. %	228.19%	283.87%	256.58%	181.66%	142.21%	101.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.33%	27.28%	25.37%	21.78%	28.22%	25.65%	28.45%	-
YoY %	-10.81%	7.53%	16.48%	-22.82%	10.02%	-9.84%	-	-
Horiz. %	85.52%	95.89%	89.17%	76.56%	99.19%	90.16%	100.00%	-
Total Cost	237,858	234,842	221,204	181,628	197,084	147,384	130,922	10.45%
YoY %	1.28%	6.17%	21.79%	-7.84%	33.72%	12.57%	-	-
Horiz. %	181.68%	179.38%	168.96%	138.73%	150.54%	112.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	465,884	420,867	352,481	288,951	229,472	209,433	189,040	16.20%
YoY %	10.70%	19.40%	21.99%	25.92%	9.57%	10.79%	-	-
Horiz. %	246.45%	222.63%	186.46%	152.85%	121.39%	110.79%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	24,139	24,141	16,095	12,878	11,351	11,408	11,407	13.29%
YoY %	-0.01%	49.99%	24.98%	13.45%	-0.50%	0.01%	-	-
Horiz. %	211.62%	211.63%	141.10%	112.90%	99.51%	100.01%	100.00%	-
Div Payout %	34.25%	27.54%	20.31%	22.96%	25.85%	36.38%	36.94%	-
YoY %	24.36%	35.60%	-11.54%	-11.18%	-28.94%	-1.52%	-	-
Horiz. %	92.72%	74.55%	54.98%	62.15%	69.98%	98.48%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	465,884	420,867	352,481	288,951	229,472	209,433	189,040	16.20%
YoY %	10.70%	19.40%	21.99%	25.92%	9.57%	10.79%	-	-
Horiz. %	246.45%	222.63%	186.46%	152.85%	121.39%	110.79%	100.00%	-
NOSH	80,463	80,471	80,475	80,487	81,085	81,491	81,482	-0.20%
YoY %	-0.01%	-0.00%	-0.01%	-0.74%	-0.50%	0.01%	-	-
Horiz. %	98.75%	98.76%	98.76%	98.78%	99.51%	100.01%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	24.07%	29.37%	28.02%	25.05%	19.82%	18.08%	19.09%	-
YoY %	-18.05%	4.82%	11.86%	26.39%	9.62%	-5.29%	-	-
Horiz. %	126.09%	153.85%	146.78%	131.22%	103.82%	94.71%	100.00%	-
ROE	15.13%	20.83%	22.48%	19.42%	19.14%	14.97%	16.34%	-
YoY %	-27.36%	-7.34%	15.76%	1.46%	27.86%	-8.38%	-	-
Horiz. %	92.59%	127.48%	137.58%	118.85%	117.14%	91.62%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	389.34	413.17	381.88	301.10	303.16	220.77	198.57	11.86%
YoY %	-5.77%	8.19%	26.83%	-0.68%	37.32%	11.18%	-	-
Horiz. %	196.07%	208.07%	192.32%	151.63%	152.67%	111.18%	100.00%	-
EPS	87.58	108.94	98.46	69.70	54.16	38.48	37.90	14.96%
YoY %	-19.61%	10.64%	41.26%	28.69%	40.75%	1.53%	-	-
Horiz. %	231.08%	287.44%	259.79%	183.91%	142.90%	101.53%	100.00%	-
DPS	30.00	30.00	20.00	16.00	14.00	14.00	14.00	13.53%
YoY %	0.00%	50.00%	25.00%	14.29%	0.00%	0.00%	-	-
Horiz. %	214.29%	214.29%	142.86%	114.29%	100.00%	100.00%	100.00%	-
NAPS	5.79	5.23	4.38	3.59	2.83	2.57	2.32	16.44%
YoY %	10.71%	19.41%	22.01%	26.86%	10.12%	10.78%	-	-
Horiz. %	249.57%	225.43%	188.79%	154.74%	121.98%	110.78%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 80,481
RPS	127.73	135.56	125.30	98.81	100.23	73.35	65.97	11.62%
YoY %	-5.78%	8.19%	26.81%	-1.42%	36.65%	11.19%	-	-
Horiz. %	193.62%	205.49%	189.93%	149.78%	151.93%	111.19%	100.00%	-
EPS	28.73	35.74	32.31	22.87	17.91	12.79	12.59	14.72%
YoY %	-19.61%	10.62%	41.28%	27.69%	40.03%	1.59%	-	-
Horiz. %	228.20%	283.88%	256.63%	181.65%	142.26%	101.59%	100.00%	-
DPS	9.84	9.84	6.56	5.25	4.63	4.65	4.65	13.29%
YoY %	0.00%	50.00%	24.95%	13.39%	-0.43%	0.00%	-	-
Horiz. %	211.61%	211.61%	141.08%	112.90%	99.57%	100.00%	100.00%	-
NAPS	1.8995	1.716	1.4372	1.1781	0.9356	0.8539	0.7708	16.20%
YoY %	10.69%	19.40%	21.99%	25.92%	9.57%	10.78%	-	-
Horiz. %	246.43%	222.63%	186.46%	152.84%	121.38%	110.78%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	20.63%	3.28%	23.23%	37.50%	-27.27%	-16.81%	-	-
Horiz. %	127.73%	105.88%	102.52%	83.19%	60.50%	83.19%	100.00%	-
P/EPS	6.75	4.79	4.71	4.26	4.04	5.69	6.25	1.28%
YoY %	40.92%	1.70%	10.56%	5.45%	-29.00%	-8.96%	-	-
Horiz. %	108.00%	76.64%	75.36%	68.16%	64.64%	91.04%	100.00%	-
EY	14.82	20.87	21.22	23.47	24.73	17.57	15.99	-1.25%
YoY %	-28.99%	-1.65%	-9.59%	-5.10%	40.75%	9.88%	-	-
Horiz. %	92.68%	130.52%	132.71%	146.78%	154.66%	109.88%	100.00%	-
DY	5.08	5.75	4.31	5.39	6.39	6.39	5.91	-2.48%
YoY %	-11.65%	33.41%	-20.04%	-15.65%	0.00%	8.12%	-	-
Horiz. %	85.96%	97.29%	72.93%	91.20%	108.12%	108.12%	100.00%	-
P/NAPS	1.02	1.00	1.06	0.83	0.77	0.85	1.02	0.00%
YoY %	2.00%	-5.66%	27.71%	7.79%	-9.41%	-16.67%	-	-
Horiz. %	100.00%	98.04%	103.92%	81.37%	75.49%	83.33%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	7.91%	-5.44%	37.38%	72.58%	-41.51%	-13.11%	-	-
Horiz. %	122.95%	113.93%	120.49%	87.70%	50.82%	86.89%	100.00%	-
P/EPS	6.68	5.26	5.72	4.63	3.47	6.11	6.41	0.68%
YoY %	27.00%	-8.04%	23.54%	33.43%	-43.21%	-4.68%	-	-
Horiz. %	104.21%	82.06%	89.24%	72.23%	54.13%	95.32%	100.00%	-
EY	14.97	19.01	17.49	21.58	28.81	16.37	15.60	-0.68%
YoY %	-21.25%	8.69%	-18.95%	-25.10%	75.99%	4.94%	-	-
Horiz. %	95.96%	121.86%	112.12%	138.33%	184.68%	104.94%	100.00%	-
DY	5.13	5.24	3.55	4.95	7.45	5.96	5.76	-1.91%
YoY %	-2.10%	47.61%	-28.28%	-33.56%	25.00%	3.47%	-	-
Horiz. %	89.06%	90.97%	61.63%	85.94%	129.34%	103.47%	100.00%	-
P/NAPS	1.01	1.10	1.29	0.90	0.66	0.91	1.05	-0.64%
YoY %	-8.18%	-14.73%	43.33%	36.36%	-27.47%	-13.33%	-	-
Horiz. %	96.19%	104.76%	122.86%	85.71%	62.86%	86.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos