[FIMACOR] YoY Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -5.18%
YoY- -1.32%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 305,442 262,080 236,945 175,406 167,098 162,525 114,490 17.75%
PBT 121,902 90,829 62,068 40,397 43,348 44,982 32,600 24.57%
Tax -30,845 -20,194 -16,477 -10,258 -13,216 -12,065 -8,314 24.40%
NP 91,057 70,634 45,590 30,138 30,132 32,917 24,285 24.62%
-
NP to SH 83,812 64,294 41,493 29,734 30,132 32,917 24,285 22.91%
-
Tax Rate 25.30% 22.23% 26.55% 25.39% 30.49% 26.82% 25.50% -
Total Cost 214,385 191,445 191,354 145,268 136,966 129,608 90,205 15.51%
-
Net Worth 361,332 301,783 220,261 213,398 195,099 172,447 151,459 15.58%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 10,729 8,584 7,557 16,289 16,258 7,486 8,284 4.40%
Div Payout % 12.80% 13.35% 18.21% 54.78% 53.96% 22.74% 34.12% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 361,332 301,783 220,261 213,398 195,099 172,447 151,459 15.58%
NOSH 80,474 80,475 80,978 81,449 81,291 80,207 77,671 0.59%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 29.81% 26.95% 19.24% 17.18% 18.03% 20.25% 21.21% -
ROE 23.20% 21.30% 18.84% 13.93% 15.44% 19.09% 16.03% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 379.55 325.66 292.60 215.36 205.56 202.63 147.40 17.06%
EPS 104.15 79.89 51.24 36.51 37.07 41.04 31.27 22.19%
DPS 13.33 10.67 9.33 20.00 20.00 9.33 10.67 3.77%
NAPS 4.49 3.75 2.72 2.62 2.40 2.15 1.95 14.90%
Adjusted Per Share Value based on latest NOSH - 81,451
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 124.54 106.86 96.61 71.52 68.13 66.27 46.68 17.75%
EPS 34.17 26.21 16.92 12.12 12.29 13.42 9.90 22.92%
DPS 4.37 3.50 3.08 6.64 6.63 3.05 3.38 4.37%
NAPS 1.4733 1.2305 0.8981 0.8701 0.7955 0.7031 0.6175 15.58%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 6.45 3.10 1.97 2.52 2.40 1.98 1.67 -
P/RPS 1.70 0.95 0.67 1.17 1.17 0.98 1.13 7.04%
P/EPS 6.19 3.88 3.84 6.90 6.47 4.82 5.34 2.49%
EY 16.15 25.77 26.01 14.49 15.44 20.73 18.72 -2.43%
DY 2.07 3.44 4.74 7.94 8.33 4.71 6.39 -17.12%
P/NAPS 1.44 0.83 0.72 0.96 1.00 0.92 0.86 8.96%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/02/11 24/02/10 25/02/09 20/02/08 13/02/07 06/02/06 24/01/05 -
Price 6.35 3.22 1.89 2.33 2.36 2.00 1.78 -
P/RPS 1.67 0.99 0.65 1.08 1.15 0.99 1.21 5.51%
P/EPS 6.10 4.03 3.69 6.38 6.37 4.87 5.69 1.16%
EY 16.40 24.81 27.11 15.67 15.71 20.52 17.57 -1.14%
DY 2.10 3.31 4.94 8.58 8.47 4.67 5.99 -16.02%
P/NAPS 1.41 0.86 0.69 0.89 0.98 0.93 0.91 7.56%

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