[FIMACOR] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 5.78%
YoY- 30.36%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 331,304 305,658 310,502 305,442 262,080 236,945 175,406 11.17%
PBT 107,921 92,048 111,753 121,902 90,829 62,068 40,397 17.77%
Tax -28,046 -21,824 -30,281 -30,845 -20,194 -16,477 -10,258 18.23%
NP 79,874 70,224 81,472 91,057 70,634 45,590 30,138 17.62%
-
NP to SH 76,294 65,982 73,540 83,812 64,294 41,493 29,734 16.98%
-
Tax Rate 25.99% 23.71% 27.10% 25.30% 22.23% 26.55% 25.39% -
Total Cost 251,429 235,434 229,030 214,385 191,445 191,354 145,268 9.56%
-
Net Worth 475,567 457,855 420,864 361,332 301,783 220,261 213,398 14.27%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 16,093 16,093 16,094 10,729 8,584 7,557 16,289 -0.20%
Div Payout % 21.09% 24.39% 21.89% 12.80% 13.35% 18.21% 54.78% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 475,567 457,855 420,864 361,332 301,783 220,261 213,398 14.27%
NOSH 80,468 80,466 80,471 80,474 80,475 80,978 81,449 -0.20%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 24.11% 22.97% 26.24% 29.81% 26.95% 19.24% 17.18% -
ROE 16.04% 14.41% 17.47% 23.20% 21.30% 18.84% 13.93% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 411.72 379.86 385.86 379.55 325.66 292.60 215.36 11.39%
EPS 94.81 82.00 91.39 104.15 79.89 51.24 36.51 17.22%
DPS 20.00 20.00 20.00 13.33 10.67 9.33 20.00 0.00%
NAPS 5.91 5.69 5.23 4.49 3.75 2.72 2.62 14.50%
Adjusted Per Share Value based on latest NOSH - 80,474
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 135.08 124.63 126.60 124.54 106.86 96.61 71.52 11.16%
EPS 31.11 26.90 29.98 34.17 26.21 16.92 12.12 16.99%
DPS 6.56 6.56 6.56 4.37 3.50 3.08 6.64 -0.20%
NAPS 1.939 1.8668 1.716 1.4733 1.2305 0.8981 0.8701 14.27%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 6.20 5.94 5.80 6.45 3.10 1.97 2.52 -
P/RPS 1.51 1.56 1.50 1.70 0.95 0.67 1.17 4.33%
P/EPS 6.54 7.24 6.35 6.19 3.88 3.84 6.90 -0.88%
EY 15.29 13.80 15.76 16.15 25.77 26.01 14.49 0.89%
DY 3.23 3.37 3.45 2.07 3.44 4.74 7.94 -13.90%
P/NAPS 1.05 1.04 1.11 1.44 0.83 0.72 0.96 1.50%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/02/14 26/02/13 21/02/12 21/02/11 24/02/10 25/02/09 20/02/08 -
Price 6.42 5.74 6.75 6.35 3.22 1.89 2.33 -
P/RPS 1.56 1.51 1.75 1.67 0.99 0.65 1.08 6.31%
P/EPS 6.77 7.00 7.39 6.10 4.03 3.69 6.38 0.99%
EY 14.77 14.29 13.54 16.40 24.81 27.11 15.67 -0.98%
DY 3.12 3.48 2.96 2.10 3.31 4.94 8.58 -15.50%
P/NAPS 1.09 1.01 1.29 1.41 0.86 0.69 0.89 3.43%

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