[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

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Cumulative Result
Revenue	156,639	166,241	153,660	121,173	122,908	89,953	80,902	11.62%
YoY %	-5.78%	8.19%	26.81%	-1.41%	36.64%	11.19%	-	-
Horiz. %	193.62%	205.48%	189.93%	149.78%	151.92%	111.19%	100.00%	-
PBT	49,834	67,137	57,693	38,811	33,946	21,872	21,582	14.95%
YoY %	-25.77%	16.37%	48.65%	14.33%	55.20%	1.34%	-	-
Horiz. %	230.91%	311.08%	267.32%	179.83%	157.29%	101.34%	100.00%	-
Tax	-12,124	-18,317	-14,635	-8,452	-9,580	-5,611	-6,141	11.99%
YoY %	33.81%	-25.16%	-73.15%	11.77%	-70.74%	8.63%	-	-
Horiz. %	197.43%	298.27%	238.32%	137.63%	156.00%	91.37%	100.00%	-
NP	37,710	48,820	43,058	30,359	24,366	16,261	15,441	16.03%
YoY %	-22.76%	13.38%	41.83%	24.60%	49.84%	5.31%	-	-
Horiz. %	244.22%	316.17%	278.85%	196.61%	157.80%	105.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,235	43,833	39,618	28,050	21,958	15,679	15,441	14.72%
YoY %	-19.62%	10.64%	41.24%	27.74%	40.05%	1.54%	-	-
Horiz. %	228.19%	283.87%	256.58%	181.66%	142.21%	101.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.33%	27.28%	25.37%	21.78%	28.22%	25.65%	28.45%	-
YoY %	-10.81%	7.53%	16.48%	-22.82%	10.02%	-9.84%	-	-
Horiz. %	85.52%	95.89%	89.17%	76.56%	99.19%	90.16%	100.00%	-
Total Cost	118,929	117,421	110,602	90,814	98,542	73,692	65,461	10.45%
YoY %	1.28%	6.17%	21.79%	-7.84%	33.72%	12.57%	-	-
Horiz. %	181.68%	179.38%	168.96%	138.73%	150.54%	112.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	465,884	420,867	352,481	288,951	229,472	209,433	189,040	16.20%
YoY %	10.70%	19.40%	21.99%	25.92%	9.57%	10.79%	-	-
Horiz. %	246.45%	222.63%	186.46%	152.85%	121.39%	110.79%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	12,069	12,070	8,047	6,439	5,675	5,704	5,703	13.29%
YoY %	-0.01%	49.99%	24.97%	13.46%	-0.51%	0.02%	-	-
Horiz. %	211.63%	211.64%	141.10%	112.91%	99.51%	100.02%	100.00%	-
Div Payout %	34.25%	27.54%	20.31%	22.96%	25.85%	36.38%	36.94%	-
YoY %	24.36%	35.60%	-11.54%	-11.18%	-28.94%	-1.52%	-	-
Horiz. %	92.72%	74.55%	54.98%	62.15%	69.98%	98.48%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	465,884	420,867	352,481	288,951	229,472	209,433	189,040	16.20%
YoY %	10.70%	19.40%	21.99%	25.92%	9.57%	10.79%	-	-
Horiz. %	246.45%	222.63%	186.46%	152.85%	121.39%	110.79%	100.00%	-
NOSH	80,463	80,471	80,475	80,487	81,085	81,491	81,482	-0.20%
YoY %	-0.01%	-0.00%	-0.01%	-0.74%	-0.50%	0.01%	-	-
Horiz. %	98.75%	98.76%	98.76%	98.78%	99.51%	100.01%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	24.07%	29.37%	28.02%	25.05%	19.82%	18.08%	19.09%	-
YoY %	-18.05%	4.82%	11.86%	26.39%	9.62%	-5.29%	-	-
Horiz. %	126.09%	153.85%	146.78%	131.22%	103.82%	94.71%	100.00%	-
ROE	7.56%	10.41%	11.24%	9.71%	9.57%	7.49%	8.17%	-
YoY %	-27.38%	-7.38%	15.76%	1.46%	27.77%	-8.32%	-	-
Horiz. %	92.53%	127.42%	137.58%	118.85%	117.14%	91.68%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	194.67	206.58	190.94	150.55	151.58	110.38	99.29	11.86%
YoY %	-5.77%	8.19%	26.83%	-0.68%	37.33%	11.17%	-	-
Horiz. %	196.06%	208.06%	192.31%	151.63%	152.66%	111.17%	100.00%	-
EPS	43.79	54.47	49.23	34.85	27.08	19.24	18.95	14.96%
YoY %	-19.61%	10.64%	41.26%	28.69%	40.75%	1.53%	-	-
Horiz. %	231.08%	287.44%	259.79%	183.91%	142.90%	101.53%	100.00%	-
DPS	15.00	15.00	10.00	8.00	7.00	7.00	7.00	13.53%
YoY %	0.00%	50.00%	25.00%	14.29%	0.00%	0.00%	-	-
Horiz. %	214.29%	214.29%	142.86%	114.29%	100.00%	100.00%	100.00%	-
NAPS	5.79	5.23	4.38	3.59	2.83	2.57	2.32	16.44%
YoY %	10.71%	19.41%	22.01%	26.86%	10.12%	10.78%	-	-
Horiz. %	249.57%	225.43%	188.79%	154.74%	121.98%	110.78%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 80,481
RPS	63.87	67.78	62.65	49.41	50.11	36.68	32.99	11.62%
YoY %	-5.77%	8.19%	26.80%	-1.40%	36.61%	11.19%	-	-
Horiz. %	193.60%	205.46%	189.91%	149.77%	151.89%	111.19%	100.00%	-
EPS	14.37	17.87	16.15	11.44	8.95	6.39	6.30	14.71%
YoY %	-19.59%	10.65%	41.17%	27.82%	40.06%	1.43%	-	-
Horiz. %	228.10%	283.65%	256.35%	181.59%	142.06%	101.43%	100.00%	-
DPS	4.92	4.92	3.28	2.63	2.31	2.33	2.33	13.25%
YoY %	0.00%	50.00%	24.71%	13.85%	-0.86%	0.00%	-	-
Horiz. %	211.16%	211.16%	140.77%	112.88%	99.14%	100.00%	100.00%	-
NAPS	1.8995	1.716	1.4372	1.1781	0.9356	0.8539	0.7708	16.20%
YoY %	10.69%	19.40%	21.99%	25.92%	9.57%	10.78%	-	-
Horiz. %	246.43%	222.63%	186.46%	152.84%	121.38%	110.78%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	20.16%	4.12%	23.35%	36.81%	-27.27%	-17.15%	-	-
Horiz. %	127.20%	105.86%	101.67%	82.43%	60.25%	82.85%	100.00%	-
P/EPS	13.50	9.58	9.43	8.52	8.09	11.38	12.51	1.27%
YoY %	40.92%	1.59%	10.68%	5.32%	-28.91%	-9.03%	-	-
Horiz. %	107.91%	76.58%	75.38%	68.11%	64.67%	90.97%	100.00%	-
EY	7.41	10.43	10.61	11.73	12.37	8.79	8.00	-1.26%
YoY %	-28.95%	-1.70%	-9.55%	-5.17%	40.73%	9.87%	-	-
Horiz. %	92.62%	130.38%	132.62%	146.62%	154.62%	109.87%	100.00%	-
DY	2.54	2.87	2.16	2.69	3.20	3.20	2.95	-2.46%
YoY %	-11.50%	32.87%	-19.70%	-15.94%	0.00%	8.47%	-	-
Horiz. %	86.10%	97.29%	73.22%	91.19%	108.47%	108.47%	100.00%	-
P/NAPS	1.02	1.00	1.06	0.83	0.77	0.85	1.02	0.00%
YoY %	2.00%	-5.66%	27.71%	7.79%	-9.41%	-16.67%	-	-
Horiz. %	100.00%	98.04%	103.92%	81.37%	75.49%	83.33%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	8.66%	-6.10%	37.21%	73.39%	-41.78%	-13.06%	-	-
Horiz. %	122.86%	113.06%	120.41%	87.76%	50.61%	86.94%	100.00%	-
P/EPS	13.36	10.52	11.44	9.27	6.94	12.21	12.82	0.68%
YoY %	27.00%	-8.04%	23.41%	33.57%	-43.16%	-4.76%	-	-
Horiz. %	104.21%	82.06%	89.24%	72.31%	54.13%	95.24%	100.00%	-
EY	7.49	9.51	8.74	10.79	14.40	8.19	7.80	-0.67%
YoY %	-21.24%	8.81%	-19.00%	-25.07%	75.82%	5.00%	-	-
Horiz. %	96.03%	121.92%	112.05%	138.33%	184.62%	105.00%	100.00%	-
DY	2.56	2.62	1.78	2.48	3.72	2.98	2.88	-1.94%
YoY %	-2.29%	47.19%	-28.23%	-33.33%	24.83%	3.47%	-	-
Horiz. %	88.89%	90.97%	61.81%	86.11%	129.17%	103.47%	100.00%	-
P/NAPS	1.01	1.10	1.29	0.90	0.66	0.91	1.05	-0.64%
YoY %	-8.18%	-14.73%	43.33%	36.36%	-27.47%	-13.33%	-	-
Horiz. %	96.19%	104.76%	122.86%	85.71%	62.86%	86.67%	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