[FIMACOR] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
06-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 24.57%
YoY- 35.54%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 236,945 175,406 167,098 162,525 114,490 107,500 103,846 14.72%
PBT 62,068 40,397 43,348 44,982 32,600 20,225 14,052 28.06%
Tax -16,477 -10,258 -13,216 -12,065 -8,314 -6,638 -4,654 23.43%
NP 45,590 30,138 30,132 32,917 24,285 13,586 9,397 30.07%
-
NP to SH 41,493 29,734 30,132 32,917 24,285 13,586 9,397 28.05%
-
Tax Rate 26.55% 25.39% 30.49% 26.82% 25.50% 32.82% 33.12% -
Total Cost 191,354 145,268 136,966 129,608 90,205 93,913 94,449 12.47%
-
Net Worth 220,261 213,398 195,099 172,447 151,459 133,956 125,469 9.82%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 7,557 16,289 16,258 7,486 8,284 7,226 - -
Div Payout % 18.21% 54.78% 53.96% 22.74% 34.12% 53.19% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 220,261 213,398 195,099 172,447 151,459 133,956 125,469 9.82%
NOSH 80,978 81,449 81,291 80,207 77,671 77,431 77,450 0.74%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 19.24% 17.18% 18.03% 20.25% 21.21% 12.64% 9.05% -
ROE 18.84% 13.93% 15.44% 19.09% 16.03% 10.14% 7.49% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 292.60 215.36 205.56 202.63 147.40 138.83 134.08 13.87%
EPS 51.24 36.51 37.07 41.04 31.27 17.55 12.13 27.11%
DPS 9.33 20.00 20.00 9.33 10.67 9.33 0.00 -
NAPS 2.72 2.62 2.40 2.15 1.95 1.73 1.62 9.01%
Adjusted Per Share Value based on latest NOSH - 80,195
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 96.61 71.52 68.13 66.27 46.68 43.83 42.34 14.72%
EPS 16.92 12.12 12.29 13.42 9.90 5.54 3.83 28.06%
DPS 3.08 6.64 6.63 3.05 3.38 2.95 0.00 -
NAPS 0.8981 0.8701 0.7955 0.7031 0.6175 0.5462 0.5116 9.82%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.97 2.52 2.40 1.98 1.67 1.31 1.00 -
P/RPS 0.67 1.17 1.17 0.98 1.13 0.94 0.75 -1.86%
P/EPS 3.84 6.90 6.47 4.82 5.34 7.47 8.24 -11.93%
EY 26.01 14.49 15.44 20.73 18.72 13.39 12.13 13.54%
DY 4.74 7.94 8.33 4.71 6.39 7.12 0.00 -
P/NAPS 0.72 0.96 1.00 0.92 0.86 0.76 0.62 2.52%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 20/02/08 13/02/07 06/02/06 24/01/05 19/02/04 24/02/03 -
Price 1.89 2.33 2.36 2.00 1.78 1.44 1.00 -
P/RPS 0.65 1.08 1.15 0.99 1.21 1.04 0.75 -2.35%
P/EPS 3.69 6.38 6.37 4.87 5.69 8.21 8.24 -12.52%
EY 27.11 15.67 15.71 20.52 17.57 12.19 12.13 14.32%
DY 4.94 8.58 8.47 4.67 5.99 6.48 0.00 -
P/NAPS 0.69 0.89 0.98 0.93 0.91 0.83 0.62 1.79%

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