[FIMACOR] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 82.93%
YoY- 27.74%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 156,639 166,241 153,660 121,173 122,908 89,953 80,902 11.62%
PBT 49,834 67,137 57,693 38,811 33,946 21,872 21,582 14.95%
Tax -12,124 -18,317 -14,635 -8,452 -9,580 -5,611 -6,141 11.99%
NP 37,710 48,820 43,058 30,359 24,366 16,261 15,441 16.03%
-
NP to SH 35,235 43,833 39,618 28,050 21,958 15,679 15,441 14.72%
-
Tax Rate 24.33% 27.28% 25.37% 21.78% 28.22% 25.65% 28.45% -
Total Cost 118,929 117,421 110,602 90,814 98,542 73,692 65,461 10.45%
-
Net Worth 465,884 420,867 352,481 288,951 229,472 209,433 189,040 16.20%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 12,069 12,070 8,047 6,439 5,675 5,704 5,703 13.29%
Div Payout % 34.25% 27.54% 20.31% 22.96% 25.85% 36.38% 36.94% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 465,884 420,867 352,481 288,951 229,472 209,433 189,040 16.20%
NOSH 80,463 80,471 80,475 80,487 81,085 81,491 81,482 -0.20%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 24.07% 29.37% 28.02% 25.05% 19.82% 18.08% 19.09% -
ROE 7.56% 10.41% 11.24% 9.71% 9.57% 7.49% 8.17% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 194.67 206.58 190.94 150.55 151.58 110.38 99.29 11.86%
EPS 43.79 54.47 49.23 34.85 27.08 19.24 18.95 14.96%
DPS 15.00 15.00 10.00 8.00 7.00 7.00 7.00 13.53%
NAPS 5.79 5.23 4.38 3.59 2.83 2.57 2.32 16.44%
Adjusted Per Share Value based on latest NOSH - 80,481
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 63.87 67.78 62.65 49.41 50.11 36.68 32.99 11.62%
EPS 14.37 17.87 16.15 11.44 8.95 6.39 6.30 14.71%
DPS 4.92 4.92 3.28 2.63 2.31 2.33 2.33 13.25%
NAPS 1.8995 1.716 1.4372 1.1781 0.9356 0.8539 0.7708 16.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 5.91 5.22 4.64 2.97 2.19 2.19 2.37 -
P/RPS 3.04 2.53 2.43 1.97 1.44 1.98 2.39 4.08%
P/EPS 13.50 9.58 9.43 8.52 8.09 11.38 12.51 1.27%
EY 7.41 10.43 10.61 11.73 12.37 8.79 8.00 -1.26%
DY 2.54 2.87 2.16 2.69 3.20 3.20 2.95 -2.46%
P/NAPS 1.02 1.00 1.06 0.83 0.77 0.85 1.02 0.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 22/11/11 28/10/10 23/11/09 21/11/08 15/11/07 24/11/06 -
Price 5.85 5.73 5.63 3.23 1.88 2.35 2.43 -
P/RPS 3.01 2.77 2.95 2.15 1.24 2.13 2.45 3.48%
P/EPS 13.36 10.52 11.44 9.27 6.94 12.21 12.82 0.68%
EY 7.49 9.51 8.74 10.79 14.40 8.19 7.80 -0.67%
DY 2.56 2.62 1.78 2.48 3.72 2.98 2.88 -1.94%
P/NAPS 1.01 1.10 1.29 0.90 0.66 0.91 1.05 -0.64%

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