[FIMACOR] YoY Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -2.15%
YoY- 45.44%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 223,465 176,788 157,312 157,190 110,024 98,506 105,503 13.31%
PBT 62,093 40,945 39,710 44,054 30,931 20,061 13,098 29.57%
Tax -2,612 -9,573 -12,079 -11,846 -8,786 -6,247 -2,744 -0.81%
NP 59,481 31,372 27,631 32,208 22,145 13,814 10,354 33.79%
-
NP to SH 57,130 30,681 27,631 32,208 22,145 13,814 10,354 32.89%
-
Tax Rate 4.21% 23.38% 30.42% 26.89% 28.41% 31.14% 20.95% -
Total Cost 163,984 145,416 129,681 124,982 87,879 84,692 95,149 9.48%
-
Net Worth 246,458 208,393 200,554 179,961 150,175 140,848 132,400 10.90%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 13,737 13,024 12,179 12,050 10,115 5,417 3,871 23.47%
Div Payout % 24.05% 42.45% 44.08% 37.42% 45.68% 39.22% 37.39% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 246,458 208,393 200,554 179,961 150,175 140,848 132,400 10.90%
NOSH 80,806 81,403 81,196 80,339 77,810 77,389 77,427 0.71%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 26.62% 17.75% 17.56% 20.49% 20.13% 14.02% 9.81% -
ROE 23.18% 14.72% 13.78% 17.90% 14.75% 9.81% 7.82% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 276.54 217.17 193.74 195.66 141.40 127.29 136.26 12.50%
EPS 70.70 37.69 34.03 40.09 28.46 17.85 13.37 31.95%
DPS 17.00 16.00 15.00 15.00 13.00 7.00 5.00 22.60%
NAPS 3.05 2.56 2.47 2.24 1.93 1.82 1.71 10.11%
Adjusted Per Share Value based on latest NOSH - 80,344
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 91.11 72.08 64.14 64.09 44.86 40.16 43.02 13.30%
EPS 23.29 12.51 11.27 13.13 9.03 5.63 4.22 32.90%
DPS 5.60 5.31 4.97 4.91 4.12 2.21 1.58 23.45%
NAPS 1.0049 0.8497 0.8177 0.7338 0.6123 0.5743 0.5398 10.90%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.40 2.26 2.30 2.36 1.79 1.46 1.19 -
P/RPS 0.87 1.04 1.19 1.21 1.27 1.15 0.87 0.00%
P/EPS 3.39 6.00 6.76 5.89 6.29 8.18 8.90 -14.84%
EY 29.46 16.68 14.80 16.99 15.90 12.23 11.24 17.40%
DY 7.08 7.08 6.52 6.36 7.26 4.79 4.20 9.08%
P/NAPS 0.79 0.88 0.93 1.05 0.93 0.80 0.70 2.03%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 25/05/09 26/05/08 24/05/07 23/05/06 26/05/05 19/05/04 21/05/03 -
Price 2.22 2.25 2.10 2.51 1.80 1.32 1.01 -
P/RPS 0.80 1.04 1.08 1.28 1.27 1.04 0.74 1.30%
P/EPS 3.14 5.97 6.17 6.26 6.32 7.39 7.55 -13.59%
EY 31.85 16.75 16.20 15.97 15.81 13.52 13.24 15.73%
DY 7.66 7.11 7.14 5.98 7.22 5.30 4.95 7.54%
P/NAPS 0.73 0.88 0.85 1.12 0.93 0.73 0.59 3.60%

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