[FIMACOR] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -5.52%
YoY- 39.55%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 310,502 305,442 262,080 236,945 175,406 167,098 162,525 11.38%
PBT 111,753 121,902 90,829 62,068 40,397 43,348 44,982 16.36%
Tax -30,281 -30,845 -20,194 -16,477 -10,258 -13,216 -12,065 16.56%
NP 81,472 91,057 70,634 45,590 30,138 30,132 32,917 16.29%
-
NP to SH 73,540 83,812 64,294 41,493 29,734 30,132 32,917 14.32%
-
Tax Rate 27.10% 25.30% 22.23% 26.55% 25.39% 30.49% 26.82% -
Total Cost 229,030 214,385 191,445 191,354 145,268 136,966 129,608 9.94%
-
Net Worth 420,864 361,332 301,783 220,261 213,398 195,099 172,447 16.02%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 16,094 10,729 8,584 7,557 16,289 16,258 7,486 13.59%
Div Payout % 21.89% 12.80% 13.35% 18.21% 54.78% 53.96% 22.74% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 420,864 361,332 301,783 220,261 213,398 195,099 172,447 16.02%
NOSH 80,471 80,474 80,475 80,978 81,449 81,291 80,207 0.05%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 26.24% 29.81% 26.95% 19.24% 17.18% 18.03% 20.25% -
ROE 17.47% 23.20% 21.30% 18.84% 13.93% 15.44% 19.09% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 385.86 379.55 325.66 292.60 215.36 205.56 202.63 11.32%
EPS 91.39 104.15 79.89 51.24 36.51 37.07 41.04 14.26%
DPS 20.00 13.33 10.67 9.33 20.00 20.00 9.33 13.54%
NAPS 5.23 4.49 3.75 2.72 2.62 2.40 2.15 15.96%
Adjusted Per Share Value based on latest NOSH - 80,936
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 126.60 124.54 106.86 96.61 71.52 68.13 66.27 11.38%
EPS 29.98 34.17 26.21 16.92 12.12 12.29 13.42 14.32%
DPS 6.56 4.37 3.50 3.08 6.64 6.63 3.05 13.60%
NAPS 1.716 1.4733 1.2305 0.8981 0.8701 0.7955 0.7031 16.02%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 5.80 6.45 3.10 1.97 2.52 2.40 1.98 -
P/RPS 1.50 1.70 0.95 0.67 1.17 1.17 0.98 7.34%
P/EPS 6.35 6.19 3.88 3.84 6.90 6.47 4.82 4.69%
EY 15.76 16.15 25.77 26.01 14.49 15.44 20.73 -4.46%
DY 3.45 2.07 3.44 4.74 7.94 8.33 4.71 -5.05%
P/NAPS 1.11 1.44 0.83 0.72 0.96 1.00 0.92 3.17%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 21/02/11 24/02/10 25/02/09 20/02/08 13/02/07 06/02/06 -
Price 6.75 6.35 3.22 1.89 2.33 2.36 2.00 -
P/RPS 1.75 1.67 0.99 0.65 1.08 1.15 0.99 9.95%
P/EPS 7.39 6.10 4.03 3.69 6.38 6.37 4.87 7.19%
EY 13.54 16.40 24.81 27.11 15.67 15.71 20.52 -6.69%
DY 2.96 2.10 3.31 4.94 8.58 8.47 4.67 -7.31%
P/NAPS 1.29 1.41 0.86 0.69 0.89 0.98 0.93 5.60%

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