[FIMACOR] YoY Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 72.79%
YoY- 41.24%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 158,648 156,639 166,241 153,660 121,173 122,908 89,953 9.90%
PBT 47,644 49,834 67,137 57,693 38,811 33,946 21,872 13.84%
Tax -12,895 -12,124 -18,317 -14,635 -8,452 -9,580 -5,611 14.86%
NP 34,749 37,710 48,820 43,058 30,359 24,366 16,261 13.47%
-
NP to SH 33,099 35,235 43,833 39,618 28,050 21,958 15,679 13.24%
-
Tax Rate 27.07% 24.33% 27.28% 25.37% 21.78% 28.22% 25.65% -
Total Cost 123,899 118,929 117,421 110,602 90,814 98,542 73,692 9.03%
-
Net Worth 466,749 465,884 420,867 352,481 288,951 229,472 209,433 14.27%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 12,071 12,069 12,070 8,047 6,439 5,675 5,704 13.29%
Div Payout % 36.47% 34.25% 27.54% 20.31% 22.96% 25.85% 36.38% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 466,749 465,884 420,867 352,481 288,951 229,472 209,433 14.27%
NOSH 80,474 80,463 80,471 80,475 80,487 81,085 81,491 -0.20%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 21.90% 24.07% 29.37% 28.02% 25.05% 19.82% 18.08% -
ROE 7.09% 7.56% 10.41% 11.24% 9.71% 9.57% 7.49% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 197.14 194.67 206.58 190.94 150.55 151.58 110.38 10.13%
EPS 41.13 43.79 54.47 49.23 34.85 27.08 19.24 13.48%
DPS 15.00 15.00 15.00 10.00 8.00 7.00 7.00 13.53%
NAPS 5.80 5.79 5.23 4.38 3.59 2.83 2.57 14.51%
Adjusted Per Share Value based on latest NOSH - 80,467
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 64.69 63.87 67.78 62.65 49.41 50.11 36.68 9.90%
EPS 13.50 14.37 17.87 16.15 11.44 8.95 6.39 13.26%
DPS 4.92 4.92 4.92 3.28 2.63 2.31 2.33 13.25%
NAPS 1.9031 1.8995 1.716 1.4372 1.1781 0.9356 0.8539 14.27%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 6.14 5.91 5.22 4.64 2.97 2.19 2.19 -
P/RPS 3.11 3.04 2.53 2.43 1.97 1.44 1.98 7.80%
P/EPS 14.93 13.50 9.58 9.43 8.52 8.09 11.38 4.62%
EY 6.70 7.41 10.43 10.61 11.73 12.37 8.79 -4.42%
DY 2.44 2.54 2.87 2.16 2.69 3.20 3.20 -4.41%
P/NAPS 1.06 1.02 1.00 1.06 0.83 0.77 0.85 3.74%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 28/11/12 22/11/11 28/10/10 23/11/09 21/11/08 15/11/07 -
Price 6.60 5.85 5.73 5.63 3.23 1.88 2.35 -
P/RPS 3.35 3.01 2.77 2.95 2.15 1.24 2.13 7.83%
P/EPS 16.05 13.36 10.52 11.44 9.27 6.94 12.21 4.65%
EY 6.23 7.49 9.51 8.74 10.79 14.40 8.19 -4.45%
DY 2.27 2.56 2.62 1.78 2.48 3.72 2.98 -4.43%
P/NAPS 1.14 1.01 1.10 1.29 0.90 0.66 0.91 3.82%

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