[FIMACOR] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -2.43%
YoY- -8.46%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 262,080 236,945 175,406 167,098 162,525 114,490 107,500 15.99%
PBT 90,829 62,068 40,397 43,348 44,982 32,600 20,225 28.41%
Tax -20,194 -16,477 -10,258 -13,216 -12,065 -8,314 -6,638 20.35%
NP 70,634 45,590 30,138 30,132 32,917 24,285 13,586 31.58%
-
NP to SH 64,294 41,493 29,734 30,132 32,917 24,285 13,586 29.54%
-
Tax Rate 22.23% 26.55% 25.39% 30.49% 26.82% 25.50% 32.82% -
Total Cost 191,445 191,354 145,268 136,966 129,608 90,205 93,913 12.59%
-
Net Worth 301,783 220,261 213,398 195,099 172,447 151,459 133,956 14.48%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 8,584 7,557 16,289 16,258 7,486 8,284 7,226 2.90%
Div Payout % 13.35% 18.21% 54.78% 53.96% 22.74% 34.12% 53.19% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 301,783 220,261 213,398 195,099 172,447 151,459 133,956 14.48%
NOSH 80,475 80,978 81,449 81,291 80,207 77,671 77,431 0.64%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 26.95% 19.24% 17.18% 18.03% 20.25% 21.21% 12.64% -
ROE 21.30% 18.84% 13.93% 15.44% 19.09% 16.03% 10.14% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 325.66 292.60 215.36 205.56 202.63 147.40 138.83 15.25%
EPS 79.89 51.24 36.51 37.07 41.04 31.27 17.55 28.70%
DPS 10.67 9.33 20.00 20.00 9.33 10.67 9.33 2.25%
NAPS 3.75 2.72 2.62 2.40 2.15 1.95 1.73 13.74%
Adjusted Per Share Value based on latest NOSH - 81,340
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 106.86 96.61 71.52 68.13 66.27 46.68 43.83 15.99%
EPS 26.21 16.92 12.12 12.29 13.42 9.90 5.54 29.53%
DPS 3.50 3.08 6.64 6.63 3.05 3.38 2.95 2.88%
NAPS 1.2305 0.8981 0.8701 0.7955 0.7031 0.6175 0.5462 14.48%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.10 1.97 2.52 2.40 1.98 1.67 1.31 -
P/RPS 0.95 0.67 1.17 1.17 0.98 1.13 0.94 0.17%
P/EPS 3.88 3.84 6.90 6.47 4.82 5.34 7.47 -10.33%
EY 25.77 26.01 14.49 15.44 20.73 18.72 13.39 11.51%
DY 3.44 4.74 7.94 8.33 4.71 6.39 7.12 -11.40%
P/NAPS 0.83 0.72 0.96 1.00 0.92 0.86 0.76 1.47%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 25/02/09 20/02/08 13/02/07 06/02/06 24/01/05 19/02/04 -
Price 3.22 1.89 2.33 2.36 2.00 1.78 1.44 -
P/RPS 0.99 0.65 1.08 1.15 0.99 1.21 1.04 -0.81%
P/EPS 4.03 3.69 6.38 6.37 4.87 5.69 8.21 -11.17%
EY 24.81 27.11 15.67 15.71 20.52 17.57 12.19 12.56%
DY 3.31 4.94 8.58 8.47 4.67 5.99 6.48 -10.58%
P/NAPS 0.86 0.69 0.89 0.98 0.93 0.91 0.83 0.59%

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