[FIMACOR] YoY Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 67.51%
YoY- -24.74%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 162,525 114,490 107,500 103,846 90,504 122,274 78,057 -0.77%
PBT 44,982 32,600 20,225 14,052 18,613 13,073 4,196 -2.49%
Tax -12,065 -8,314 -6,638 -4,654 -6,126 -8,073 -2,618 -1.61%
NP 32,917 24,285 13,586 9,397 12,486 5,000 1,577 -3.17%
-
NP to SH 32,917 24,285 13,586 9,397 12,486 5,000 1,577 -3.17%
-
Tax Rate 26.82% 25.50% 32.82% 33.12% 32.91% 61.75% 62.39% -
Total Cost 129,608 90,205 93,913 94,449 78,017 117,274 76,480 -0.55%
-
Net Worth 172,447 151,459 133,956 125,469 120,938 110,764 111,046 -0.46%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 7,486 8,284 7,226 - - - - -100.00%
Div Payout % 22.74% 34.12% 53.19% - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 172,447 151,459 133,956 125,469 120,938 110,764 111,046 -0.46%
NOSH 80,207 77,671 77,431 77,450 31,009 30,991 31,131 -1.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 20.25% 21.21% 12.64% 9.05% 13.80% 4.09% 2.02% -
ROE 19.09% 16.03% 10.14% 7.49% 10.32% 4.51% 1.42% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 202.63 147.40 138.83 134.08 291.85 394.54 250.73 0.22%
EPS 41.04 31.27 17.55 12.13 40.27 16.13 5.07 -2.19%
DPS 9.33 10.67 9.33 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.15 1.95 1.73 1.62 3.90 3.574 3.567 0.53%
Adjusted Per Share Value based on latest NOSH - 77,427
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 66.27 46.68 43.83 42.34 36.90 49.85 31.83 -0.77%
EPS 13.42 9.90 5.54 3.83 5.09 2.04 0.64 -3.18%
DPS 3.05 3.38 2.95 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.7031 0.6175 0.5462 0.5116 0.4931 0.4516 0.4528 -0.46%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.98 1.67 1.31 1.00 1.17 0.72 0.00 -
P/RPS 0.98 1.13 0.94 0.75 0.40 0.18 0.00 -100.00%
P/EPS 4.82 5.34 7.47 8.24 2.91 4.46 0.00 -100.00%
EY 20.73 18.72 13.39 12.13 34.42 22.41 0.00 -100.00%
DY 4.71 6.39 7.12 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.92 0.86 0.76 0.62 0.30 0.20 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 06/02/06 24/01/05 19/02/04 24/02/03 25/02/02 26/02/01 25/02/00 -
Price 2.00 1.78 1.44 1.00 1.39 0.76 1.28 -
P/RPS 0.99 1.21 1.04 0.75 0.48 0.19 0.51 -0.70%
P/EPS 4.87 5.69 8.21 8.24 3.45 4.71 25.26 1.76%
EY 20.52 17.57 12.19 12.13 28.97 21.23 3.96 -1.73%
DY 4.67 5.99 6.48 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.93 0.91 0.83 0.62 0.36 0.21 0.36 -1.00%

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
Post a Comment