[FIMACOR] YoY Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -8.81%
YoY- 60.31%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 176,788 157,312 157,190 110,024 98,506 105,503 81,125 13.84%
PBT 40,945 39,710 44,054 30,931 20,061 13,098 15,851 17.11%
Tax -9,573 -12,079 -11,846 -8,786 -6,247 -2,744 -5,849 8.54%
NP 31,372 27,631 32,208 22,145 13,814 10,354 10,002 20.96%
-
NP to SH 30,681 27,631 32,208 22,145 13,814 10,354 10,002 20.51%
-
Tax Rate 23.38% 30.42% 26.89% 28.41% 31.14% 20.95% 36.90% -
Total Cost 145,416 129,681 124,982 87,879 84,692 95,149 71,123 12.64%
-
Net Worth 208,393 200,554 179,961 150,175 140,848 132,400 118,628 9.83%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 13,024 12,179 12,050 10,115 5,417 3,871 3,876 22.36%
Div Payout % 42.45% 44.08% 37.42% 45.68% 39.22% 37.39% 38.76% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 208,393 200,554 179,961 150,175 140,848 132,400 118,628 9.83%
NOSH 81,403 81,196 80,339 77,810 77,389 77,427 77,534 0.81%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 17.75% 17.56% 20.49% 20.13% 14.02% 9.81% 12.33% -
ROE 14.72% 13.78% 17.90% 14.75% 9.81% 7.82% 8.43% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 217.17 193.74 195.66 141.40 127.29 136.26 104.63 12.92%
EPS 37.69 34.03 40.09 28.46 17.85 13.37 12.90 19.54%
DPS 16.00 15.00 15.00 13.00 7.00 5.00 5.00 21.37%
NAPS 2.56 2.47 2.24 1.93 1.82 1.71 1.53 8.94%
Adjusted Per Share Value based on latest NOSH - 77,841
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 72.08 64.14 64.09 44.86 40.16 43.02 33.08 13.84%
EPS 12.51 11.27 13.13 9.03 5.63 4.22 4.08 20.51%
DPS 5.31 4.97 4.91 4.12 2.21 1.58 1.58 22.36%
NAPS 0.8497 0.8177 0.7338 0.6123 0.5743 0.5398 0.4837 9.83%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.26 2.30 2.36 1.79 1.46 1.19 1.21 -
P/RPS 1.04 1.19 1.21 1.27 1.15 0.87 1.16 -1.80%
P/EPS 6.00 6.76 5.89 6.29 8.18 8.90 9.38 -7.17%
EY 16.68 14.80 16.99 15.90 12.23 11.24 10.66 7.73%
DY 7.08 6.52 6.36 7.26 4.79 4.20 4.13 9.39%
P/NAPS 0.88 0.93 1.05 0.93 0.80 0.70 0.79 1.81%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 24/05/07 23/05/06 26/05/05 19/05/04 21/05/03 20/05/02 -
Price 2.25 2.10 2.51 1.80 1.32 1.01 1.20 -
P/RPS 1.04 1.08 1.28 1.27 1.04 0.74 1.15 -1.66%
P/EPS 5.97 6.17 6.26 6.32 7.39 7.55 9.30 -7.11%
EY 16.75 16.20 15.97 15.81 13.52 13.24 10.75 7.66%
DY 7.11 7.14 5.98 7.22 5.30 4.95 4.17 9.29%
P/NAPS 0.88 0.85 1.12 0.93 0.73 0.59 0.78 2.02%

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