[FIMACOR] YoY Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock

[FIMACOR] FIMA CORPORATION BHD

Announcement Date

15-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

30-Sep-2007 [#2]

Profit Trend

QoQ- 156.61%

YoY- 1.54%

Quarter Report

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	153,660	121,173	122,908	89,953	80,902	72,019	56,987	17.96%
YoY %	26.81%	-1.41%	36.64%	11.19%	12.33%	26.38%	-	-
Horiz. %	269.64%	212.63%	215.68%	157.85%	141.97%	126.38%	100.00%	-
PBT	57,693	38,811	33,946	21,872	21,582	17,858	15,290	24.76%
YoY %	48.65%	14.33%	55.20%	1.34%	20.85%	16.80%	-	-
Horiz. %	377.33%	253.83%	222.01%	143.05%	141.15%	116.80%	100.00%	-
Tax	-14,635	-8,452	-9,580	-5,611	-6,141	-4,646	-4,074	23.74%
YoY %	-73.15%	11.77%	-70.74%	8.63%	-32.18%	-14.04%	-	-
Horiz. %	359.23%	207.46%	235.15%	137.73%	150.74%	114.04%	100.00%	-
NP	43,058	30,359	24,366	16,261	15,441	13,212	11,216	25.11%
YoY %	41.83%	24.60%	49.84%	5.31%	16.87%	17.80%	-	-
Horiz. %	383.90%	270.68%	217.24%	144.98%	137.67%	117.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,618	28,050	21,958	15,679	15,441	13,212	11,216	23.39%
YoY %	41.24%	27.74%	40.05%	1.54%	16.87%	17.80%	-	-
Horiz. %	353.23%	250.09%	195.77%	139.79%	137.67%	117.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.37%	21.78%	28.22%	25.65%	28.45%	26.02%	26.64%	-
YoY %	16.48%	-22.82%	10.02%	-9.84%	9.34%	-2.33%	-	-
Horiz. %	95.23%	81.76%	105.93%	96.28%	106.79%	97.67%	100.00%	-
Total Cost	110,602	90,814	98,542	73,692	65,461	58,807	45,771	15.83%
YoY %	21.79%	-7.84%	33.72%	12.57%	11.31%	28.48%	-	-
Horiz. %	241.64%	198.41%	215.29%	161.00%	143.02%	128.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	352,481	288,951	229,472	209,433	189,040	161,943	144,172	16.05%
YoY %	21.99%	25.92%	9.57%	10.79%	16.73%	12.33%	-	-
Horiz. %	244.49%	200.42%	159.17%	145.27%	131.12%	112.33%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	8,047	6,439	5,675	5,704	5,703	5,611	6,200	4.43%
YoY %	24.97%	13.46%	-0.51%	0.02%	1.64%	-9.50%	-	-
Horiz. %	129.79%	103.85%	91.53%	92.00%	91.98%	90.50%	100.00%	-
Div Payout %	20.31%	22.96%	25.85%	36.38%	36.94%	42.48%	55.29%	-
YoY %	-11.54%	-11.18%	-28.94%	-1.52%	-13.04%	-23.17%	-	-
Horiz. %	36.73%	41.53%	46.75%	65.80%	66.81%	76.83%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	352,481	288,951	229,472	209,433	189,040	161,943	144,172	16.05%
YoY %	21.99%	25.92%	9.57%	10.79%	16.73%	12.33%	-	-
Horiz. %	244.49%	200.42%	159.17%	145.27%	131.12%	112.33%	100.00%	-
NOSH	80,475	80,487	81,085	81,491	81,482	80,169	77,512	0.62%
YoY %	-0.01%	-0.74%	-0.50%	0.01%	1.64%	3.43%	-	-
Horiz. %	103.82%	103.84%	104.61%	105.13%	105.12%	103.43%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	28.02%	25.05%	19.82%	18.08%	19.09%	18.35%	19.68%	-
YoY %	11.86%	26.39%	9.62%	-5.29%	4.03%	-6.76%	-	-
Horiz. %	142.38%	127.29%	100.71%	91.87%	97.00%	93.24%	100.00%	-
ROE	11.24%	9.71%	9.57%	7.49%	8.17%	8.16%	7.78%	-
YoY %	15.76%	1.46%	27.77%	-8.32%	0.12%	4.88%	-	-
Horiz. %	144.47%	124.81%	123.01%	96.27%	105.01%	104.88%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	190.94	150.55	151.58	110.38	99.29	89.83	73.52	17.23%
YoY %	26.83%	-0.68%	37.33%	11.17%	10.53%	22.18%	-	-
Horiz. %	259.71%	204.77%	206.18%	150.14%	135.05%	122.18%	100.00%	-
EPS	49.23	34.85	27.08	19.24	18.95	16.48	14.47	22.62%
YoY %	41.26%	28.69%	40.75%	1.53%	14.99%	13.89%	-	-
Horiz. %	340.22%	240.84%	187.15%	132.96%	130.96%	113.89%	100.00%	-
DPS	10.00	8.00	7.00	7.00	7.00	7.00	8.00	3.78%
YoY %	25.00%	14.29%	0.00%	0.00%	0.00%	-12.50%	-	-
Horiz. %	125.00%	100.00%	87.50%	87.50%	87.50%	87.50%	100.00%	-
NAPS	4.38	3.59	2.83	2.57	2.32	2.02	1.86	15.33%
YoY %	22.01%	26.86%	10.12%	10.78%	14.85%	8.60%	-	-
Horiz. %	235.48%	193.01%	152.15%	138.17%	124.73%	108.60%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 81,507
RPS	62.65	49.41	50.11	36.68	32.99	29.36	23.24	17.96%
YoY %	26.80%	-1.40%	36.61%	11.19%	12.36%	26.33%	-	-
Horiz. %	269.58%	212.61%	215.62%	157.83%	141.95%	126.33%	100.00%	-
EPS	16.15	11.44	8.95	6.39	6.30	5.39	4.57	23.40%
YoY %	41.17%	27.82%	40.06%	1.43%	16.88%	17.94%	-	-
Horiz. %	353.39%	250.33%	195.84%	139.82%	137.86%	117.94%	100.00%	-
DPS	3.28	2.63	2.31	2.33	2.33	2.29	2.53	4.41%
YoY %	24.71%	13.85%	-0.86%	0.00%	1.75%	-9.49%	-	-
Horiz. %	129.64%	103.95%	91.30%	92.09%	92.09%	90.51%	100.00%	-
NAPS	1.4372	1.1781	0.9356	0.8539	0.7708	0.6603	0.5878	16.06%
YoY %	21.99%	25.92%	9.57%	10.78%	16.73%	12.33%	-	-
Horiz. %	244.50%	200.43%	159.17%	145.27%	131.13%	112.33%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	4.64	2.97	2.19	2.19	2.37	1.98	1.37	-
P/RPS	2.43	1.97	1.44	1.98	2.39	2.20	1.86	4.55%
YoY %	23.35%	36.81%	-27.27%	-17.15%	8.64%	18.28%	-	-
Horiz. %	130.65%	105.91%	77.42%	106.45%	128.49%	118.28%	100.00%	-
P/EPS	9.43	8.52	8.09	11.38	12.51	12.01	9.47	-0.07%
YoY %	10.68%	5.32%	-28.91%	-9.03%	4.16%	26.82%	-	-
Horiz. %	99.58%	89.97%	85.43%	120.17%	132.10%	126.82%	100.00%	-
EY	10.61	11.73	12.37	8.79	8.00	8.32	10.56	0.07%
YoY %	-9.55%	-5.17%	40.73%	9.87%	-3.85%	-21.21%	-	-
Horiz. %	100.47%	111.08%	117.14%	83.24%	75.76%	78.79%	100.00%	-
DY	2.16	2.69	3.20	3.20	2.95	3.54	5.84	-15.26%
YoY %	-19.70%	-15.94%	0.00%	8.47%	-16.67%	-39.38%	-	-
Horiz. %	36.99%	46.06%	54.79%	54.79%	50.51%	60.62%	100.00%	-
P/NAPS	1.06	0.83	0.77	0.85	1.02	0.98	0.74	6.16%
YoY %	27.71%	7.79%	-9.41%	-16.67%	4.08%	32.43%	-	-
Horiz. %	143.24%	112.16%	104.05%	114.86%	137.84%	132.43%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	28/10/10	23/11/09	21/11/08	15/11/07	24/11/06	28/11/05	24/11/04	-
Price	5.63	3.23	1.88	2.35	2.43	1.94	1.44	-
P/RPS	2.95	2.15	1.24	2.13	2.45	2.16	1.96	7.04%
YoY %	37.21%	73.39%	-41.78%	-13.06%	13.43%	10.20%	-	-
Horiz. %	150.51%	109.69%	63.27%	108.67%	125.00%	110.20%	100.00%	-
P/EPS	11.44	9.27	6.94	12.21	12.82	11.77	9.95	2.35%
YoY %	23.41%	33.57%	-43.16%	-4.76%	8.92%	18.29%	-	-
Horiz. %	114.97%	93.17%	69.75%	122.71%	128.84%	118.29%	100.00%	-
EY	8.74	10.79	14.40	8.19	7.80	8.49	10.05	-2.29%
YoY %	-19.00%	-25.07%	75.82%	5.00%	-8.13%	-15.52%	-	-
Horiz. %	86.97%	107.36%	143.28%	81.49%	77.61%	84.48%	100.00%	-
DY	1.78	2.48	3.72	2.98	2.88	3.61	5.56	-17.28%
YoY %	-28.23%	-33.33%	24.83%	3.47%	-20.22%	-35.07%	-	-
Horiz. %	32.01%	44.60%	66.91%	53.60%	51.80%	64.93%	100.00%	-
P/NAPS	1.29	0.90	0.66	0.91	1.05	0.96	0.77	8.97%
YoY %	43.33%	36.36%	-27.47%	-13.33%	9.38%	24.68%	-	-
Horiz. %	167.53%	116.88%	85.71%	118.18%	136.36%	124.68%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos