[FIMACOR] YoY Annualized Quarter Result on 31-Mar-2004 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 1.67%
YoY- 33.42%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 157,312 157,190 110,024 98,506 105,503 81,125 114,690 5.40%
PBT 39,710 44,054 30,931 20,061 13,098 15,851 13,414 19.81%
Tax -12,079 -11,846 -8,786 -6,247 -2,744 -5,849 -7,187 9.03%
NP 27,631 32,208 22,145 13,814 10,354 10,002 6,227 28.17%
-
NP to SH 27,631 32,208 22,145 13,814 10,354 10,002 6,227 28.17%
-
Tax Rate 30.42% 26.89% 28.41% 31.14% 20.95% 36.90% 53.58% -
Total Cost 129,681 124,982 87,879 84,692 95,149 71,123 108,463 3.02%
-
Net Worth 200,554 179,961 150,175 140,848 132,400 118,628 111,528 10.26%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 12,179 12,050 10,115 5,417 3,871 3,876 - -
Div Payout % 44.08% 37.42% 45.68% 39.22% 37.39% 38.76% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 200,554 179,961 150,175 140,848 132,400 118,628 111,528 10.26%
NOSH 81,196 80,339 77,810 77,389 77,427 77,534 30,980 17.41%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 17.56% 20.49% 20.13% 14.02% 9.81% 12.33% 5.43% -
ROE 13.78% 17.90% 14.75% 9.81% 7.82% 8.43% 5.58% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 193.74 195.66 141.40 127.29 136.26 104.63 370.21 -10.22%
EPS 34.03 40.09 28.46 17.85 13.37 12.90 20.10 9.16%
DPS 15.00 15.00 13.00 7.00 5.00 5.00 0.00 -
NAPS 2.47 2.24 1.93 1.82 1.71 1.53 3.60 -6.08%
Adjusted Per Share Value based on latest NOSH - 77,435
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 64.14 64.09 44.86 40.16 43.02 33.08 46.76 5.40%
EPS 11.27 13.13 9.03 5.63 4.22 4.08 2.54 28.17%
DPS 4.97 4.91 4.12 2.21 1.58 1.58 0.00 -
NAPS 0.8177 0.7338 0.6123 0.5743 0.5398 0.4837 0.4547 10.27%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.30 2.36 1.79 1.46 1.19 1.21 0.60 -
P/RPS 1.19 1.21 1.27 1.15 0.87 1.16 0.16 39.69%
P/EPS 6.76 5.89 6.29 8.18 8.90 9.38 2.99 14.55%
EY 14.80 16.99 15.90 12.23 11.24 10.66 33.50 -12.72%
DY 6.52 6.36 7.26 4.79 4.20 4.13 0.00 -
P/NAPS 0.93 1.05 0.93 0.80 0.70 0.79 0.17 32.72%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 23/05/06 26/05/05 19/05/04 21/05/03 20/05/02 21/05/01 -
Price 2.10 2.51 1.80 1.32 1.01 1.20 0.71 -
P/RPS 1.08 1.28 1.27 1.04 0.74 1.15 0.19 33.57%
P/EPS 6.17 6.26 6.32 7.39 7.55 9.30 3.53 9.74%
EY 16.20 15.97 15.81 13.52 13.24 10.75 28.31 -8.87%
DY 7.14 5.98 7.22 5.30 4.95 4.17 0.00 -
P/NAPS 0.85 1.12 0.93 0.73 0.59 0.78 0.20 27.25%

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