[FIMACOR] YoY Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -8.3%
YoY- -14.21%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 279,110 223,465 176,788 157,312 157,190 110,024 98,506 18.94%
PBT 88,649 62,093 40,945 39,710 44,054 30,931 20,061 28.08%
Tax -24,079 -2,612 -9,573 -12,079 -11,846 -8,786 -6,247 25.20%
NP 64,570 59,481 31,372 27,631 32,208 22,145 13,814 29.29%
-
NP to SH 60,691 57,130 30,681 27,631 32,208 22,145 13,814 27.96%
-
Tax Rate 27.16% 4.21% 23.38% 30.42% 26.89% 28.41% 31.14% -
Total Cost 214,540 163,984 145,416 129,681 124,982 87,879 84,692 16.74%
-
Net Worth 315,445 246,458 208,393 200,554 179,961 150,175 140,848 14.37%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 16,094 13,737 13,024 12,179 12,050 10,115 5,417 19.88%
Div Payout % 26.52% 24.05% 42.45% 44.08% 37.42% 45.68% 39.22% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 315,445 246,458 208,393 200,554 179,961 150,175 140,848 14.37%
NOSH 80,470 80,806 81,403 81,196 80,339 77,810 77,389 0.65%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 23.13% 26.62% 17.75% 17.56% 20.49% 20.13% 14.02% -
ROE 19.24% 23.18% 14.72% 13.78% 17.90% 14.75% 9.81% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 346.85 276.54 217.17 193.74 195.66 141.40 127.29 18.17%
EPS 75.42 70.70 37.69 34.03 40.09 28.46 17.85 27.13%
DPS 20.00 17.00 16.00 15.00 15.00 13.00 7.00 19.11%
NAPS 3.92 3.05 2.56 2.47 2.24 1.93 1.82 13.63%
Adjusted Per Share Value based on latest NOSH - 81,161
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 113.80 91.11 72.08 64.14 64.09 44.86 40.16 18.94%
EPS 24.75 23.29 12.51 11.27 13.13 9.03 5.63 27.97%
DPS 6.56 5.60 5.31 4.97 4.91 4.12 2.21 19.87%
NAPS 1.2862 1.0049 0.8497 0.8177 0.7338 0.6123 0.5743 14.37%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 4.50 2.40 2.26 2.30 2.36 1.79 1.46 -
P/RPS 1.30 0.87 1.04 1.19 1.21 1.27 1.15 2.06%
P/EPS 5.97 3.39 6.00 6.76 5.89 6.29 8.18 -5.11%
EY 16.76 29.46 16.68 14.80 16.99 15.90 12.23 5.38%
DY 4.44 7.08 7.08 6.52 6.36 7.26 4.79 -1.25%
P/NAPS 1.15 0.79 0.88 0.93 1.05 0.93 0.80 6.23%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 25/05/09 26/05/08 24/05/07 23/05/06 26/05/05 19/05/04 -
Price 4.50 2.22 2.25 2.10 2.51 1.80 1.32 -
P/RPS 1.30 0.80 1.04 1.08 1.28 1.27 1.04 3.78%
P/EPS 5.97 3.14 5.97 6.17 6.26 6.32 7.39 -3.49%
EY 16.76 31.85 16.75 16.20 15.97 15.81 13.52 3.64%
DY 4.44 7.66 7.11 7.14 5.98 7.22 5.30 -2.90%
P/NAPS 1.15 0.73 0.88 0.85 1.12 0.93 0.73 7.86%

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