[FIMACOR] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -12.17%
YoY- 44.58%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 167,098 162,525 114,490 107,500 103,846 90,504 122,274 5.34%
PBT 43,348 44,982 32,600 20,225 14,052 18,613 13,073 22.10%
Tax -13,216 -12,065 -8,314 -6,638 -4,654 -6,126 -8,073 8.55%
NP 30,132 32,917 24,285 13,586 9,397 12,486 5,000 34.88%
-
NP to SH 30,132 32,917 24,285 13,586 9,397 12,486 5,000 34.88%
-
Tax Rate 30.49% 26.82% 25.50% 32.82% 33.12% 32.91% 61.75% -
Total Cost 136,966 129,608 90,205 93,913 94,449 78,017 117,274 2.61%
-
Net Worth 195,099 172,447 151,459 133,956 125,469 120,938 110,764 9.88%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 16,258 7,486 8,284 7,226 - - - -
Div Payout % 53.96% 22.74% 34.12% 53.19% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 195,099 172,447 151,459 133,956 125,469 120,938 110,764 9.88%
NOSH 81,291 80,207 77,671 77,431 77,450 31,009 30,991 17.42%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 18.03% 20.25% 21.21% 12.64% 9.05% 13.80% 4.09% -
ROE 15.44% 19.09% 16.03% 10.14% 7.49% 10.32% 4.51% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 205.56 202.63 147.40 138.83 134.08 291.85 394.54 -10.29%
EPS 37.07 41.04 31.27 17.55 12.13 40.27 16.13 14.86%
DPS 20.00 9.33 10.67 9.33 0.00 0.00 0.00 -
NAPS 2.40 2.15 1.95 1.73 1.62 3.90 3.574 -6.41%
Adjusted Per Share Value based on latest NOSH - 77,444
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 68.13 66.27 46.68 43.83 42.34 36.90 49.85 5.34%
EPS 12.29 13.42 9.90 5.54 3.83 5.09 2.04 34.87%
DPS 6.63 3.05 3.38 2.95 0.00 0.00 0.00 -
NAPS 0.7955 0.7031 0.6175 0.5462 0.5116 0.4931 0.4516 9.89%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.40 1.98 1.67 1.31 1.00 1.17 0.72 -
P/RPS 1.17 0.98 1.13 0.94 0.75 0.40 0.18 36.59%
P/EPS 6.47 4.82 5.34 7.47 8.24 2.91 4.46 6.39%
EY 15.44 20.73 18.72 13.39 12.13 34.42 22.41 -6.01%
DY 8.33 4.71 6.39 7.12 0.00 0.00 0.00 -
P/NAPS 1.00 0.92 0.86 0.76 0.62 0.30 0.20 30.75%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 13/02/07 06/02/06 24/01/05 19/02/04 24/02/03 25/02/02 26/02/01 -
Price 2.36 2.00 1.78 1.44 1.00 1.39 0.76 -
P/RPS 1.15 0.99 1.21 1.04 0.75 0.48 0.19 34.97%
P/EPS 6.37 4.87 5.69 8.21 8.24 3.45 4.71 5.15%
EY 15.71 20.52 17.57 12.19 12.13 28.97 21.23 -4.89%
DY 8.47 4.67 5.99 6.48 0.00 0.00 0.00 -
P/NAPS 0.98 0.93 0.91 0.83 0.62 0.36 0.21 29.25%

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