[FIMACOR] YoY Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 8.26%
YoY- 78.74%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 175,406 167,098 162,525 114,490 107,500 103,846 90,504 11.65%
PBT 40,397 43,348 44,982 32,600 20,225 14,052 18,613 13.77%
Tax -10,258 -13,216 -12,065 -8,314 -6,638 -4,654 -6,126 8.96%
NP 30,138 30,132 32,917 24,285 13,586 9,397 12,486 15.81%
-
NP to SH 29,734 30,132 32,917 24,285 13,586 9,397 12,486 15.55%
-
Tax Rate 25.39% 30.49% 26.82% 25.50% 32.82% 33.12% 32.91% -
Total Cost 145,268 136,966 129,608 90,205 93,913 94,449 78,017 10.91%
-
Net Worth 213,398 195,099 172,447 151,459 133,956 125,469 120,938 9.92%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 16,289 16,258 7,486 8,284 7,226 - - -
Div Payout % 54.78% 53.96% 22.74% 34.12% 53.19% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 213,398 195,099 172,447 151,459 133,956 125,469 120,938 9.92%
NOSH 81,449 81,291 80,207 77,671 77,431 77,450 31,009 17.45%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 17.18% 18.03% 20.25% 21.21% 12.64% 9.05% 13.80% -
ROE 13.93% 15.44% 19.09% 16.03% 10.14% 7.49% 10.32% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 215.36 205.56 202.63 147.40 138.83 134.08 291.85 -4.93%
EPS 36.51 37.07 41.04 31.27 17.55 12.13 40.27 -1.61%
DPS 20.00 20.00 9.33 10.67 9.33 0.00 0.00 -
NAPS 2.62 2.40 2.15 1.95 1.73 1.62 3.90 -6.41%
Adjusted Per Share Value based on latest NOSH - 77,669
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 71.52 68.13 66.27 46.68 43.83 42.34 36.90 11.65%
EPS 12.12 12.29 13.42 9.90 5.54 3.83 5.09 15.54%
DPS 6.64 6.63 3.05 3.38 2.95 0.00 0.00 -
NAPS 0.8701 0.7955 0.7031 0.6175 0.5462 0.5116 0.4931 9.92%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.52 2.40 1.98 1.67 1.31 1.00 1.17 -
P/RPS 1.17 1.17 0.98 1.13 0.94 0.75 0.40 19.57%
P/EPS 6.90 6.47 4.82 5.34 7.47 8.24 2.91 15.46%
EY 14.49 15.44 20.73 18.72 13.39 12.13 34.42 -13.42%
DY 7.94 8.33 4.71 6.39 7.12 0.00 0.00 -
P/NAPS 0.96 1.00 0.92 0.86 0.76 0.62 0.30 21.38%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 20/02/08 13/02/07 06/02/06 24/01/05 19/02/04 24/02/03 25/02/02 -
Price 2.33 2.36 2.00 1.78 1.44 1.00 1.39 -
P/RPS 1.08 1.15 0.99 1.21 1.04 0.75 0.48 14.46%
P/EPS 6.38 6.37 4.87 5.69 8.21 8.24 3.45 10.78%
EY 15.67 15.71 20.52 17.57 12.19 12.13 28.97 -9.73%
DY 8.58 8.47 4.67 5.99 6.48 0.00 0.00 -
P/NAPS 0.89 0.98 0.93 0.91 0.83 0.62 0.36 16.27%

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