[FIMACOR] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -5.6%
YoY- 6.23%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 305,145 300,174 298,479 279,110 223,465 176,788 157,312 11.66%
PBT 88,839 107,505 111,566 88,649 62,093 40,945 39,710 14.34%
Tax -26,940 -28,588 -26,809 -24,079 -2,612 -9,573 -12,079 14.28%
NP 61,899 78,917 84,757 64,570 59,481 31,372 27,631 14.37%
-
NP to SH 58,229 71,907 79,486 60,691 57,130 30,681 27,631 13.21%
-
Tax Rate 30.32% 26.59% 24.03% 27.16% 4.21% 23.38% 30.42% -
Total Cost 243,246 221,257 213,722 214,540 163,984 145,416 129,681 11.04%
-
Net Worth 466,733 435,336 380,612 315,445 246,458 208,393 200,554 15.10%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 12,070 28,164 24,140 16,094 13,737 13,024 12,179 -0.14%
Div Payout % 20.73% 39.17% 30.37% 26.52% 24.05% 42.45% 44.08% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 466,733 435,336 380,612 315,445 246,458 208,393 200,554 15.10%
NOSH 80,471 80,468 80,467 80,470 80,806 81,403 81,196 -0.14%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 20.29% 26.29% 28.40% 23.13% 26.62% 17.75% 17.56% -
ROE 12.48% 16.52% 20.88% 19.24% 23.18% 14.72% 13.78% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 379.20 373.03 370.93 346.85 276.54 217.17 193.74 11.83%
EPS 72.36 89.36 98.78 75.42 70.70 37.69 34.03 13.38%
DPS 15.00 35.00 30.00 20.00 17.00 16.00 15.00 0.00%
NAPS 5.80 5.41 4.73 3.92 3.05 2.56 2.47 15.27%
Adjusted Per Share Value based on latest NOSH - 80,451
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 124.42 122.39 121.70 113.80 91.11 72.08 64.14 11.66%
EPS 23.74 29.32 32.41 24.75 23.29 12.51 11.27 13.20%
DPS 4.92 11.48 9.84 6.56 5.60 5.31 4.97 -0.16%
NAPS 1.903 1.775 1.5519 1.2862 1.0049 0.8497 0.8177 15.10%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 5.80 6.11 5.90 4.50 2.40 2.26 2.30 -
P/RPS 1.53 1.64 1.59 1.30 0.87 1.04 1.19 4.27%
P/EPS 8.02 6.84 5.97 5.97 3.39 6.00 6.76 2.88%
EY 12.48 14.63 16.74 16.76 29.46 16.68 14.80 -2.79%
DY 2.59 5.73 5.08 4.44 7.08 7.08 6.52 -14.24%
P/NAPS 1.00 1.13 1.25 1.15 0.79 0.88 0.93 1.21%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 16/05/12 24/05/11 24/05/10 25/05/09 26/05/08 24/05/07 -
Price 6.06 5.95 6.40 4.50 2.22 2.25 2.10 -
P/RPS 1.60 1.60 1.73 1.30 0.80 1.04 1.08 6.76%
P/EPS 8.37 6.66 6.48 5.97 3.14 5.97 6.17 5.20%
EY 11.94 15.02 15.43 16.76 31.85 16.75 16.20 -4.95%
DY 2.48 5.88 4.69 4.44 7.66 7.11 7.14 -16.14%
P/NAPS 1.04 1.10 1.35 1.15 0.73 0.88 0.85 3.41%

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