[FIMACOR] YoY Cumulative Quarter Result on 31-Dec-2001 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 56.68%
YoY- 149.73%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 85,868 80,625 77,885 67,878 91,706 58,543 29,478 -1.13%
PBT 24,450 15,169 10,539 13,960 9,805 3,147 2,286 -2.48%
Tax -6,236 -4,979 -3,491 -4,595 -6,055 -1,964 -640 -2.39%
NP 18,214 10,190 7,048 9,365 3,750 1,183 1,646 -2.52%
-
NP to SH 18,214 10,190 7,048 9,365 3,750 1,183 1,646 -2.52%
-
Tax Rate 25.51% 32.82% 33.12% 32.92% 61.75% 62.41% 28.00% -
Total Cost 67,654 70,435 70,837 58,513 87,956 57,360 27,832 -0.93%
-
Net Worth 151,459 133,956 125,469 120,938 110,764 111,046 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 6,213 5,420 - - - - - -100.00%
Div Payout % 34.12% 53.19% - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 151,459 133,956 125,469 120,938 110,764 111,046 0 -100.00%
NOSH 77,671 77,431 77,450 31,009 30,991 31,131 31,056 -0.96%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 21.21% 12.64% 9.05% 13.80% 4.09% 2.02% 5.58% -
ROE 12.03% 7.61% 5.62% 7.74% 3.39% 1.07% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 110.55 104.12 100.56 218.89 295.90 188.05 94.92 -0.16%
EPS 23.45 13.16 9.10 30.20 12.10 3.80 5.30 -1.56%
DPS 8.00 7.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.95 1.73 1.62 3.90 3.574 3.567 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 31,082
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 35.01 32.87 31.76 27.68 37.39 23.87 12.02 -1.13%
EPS 7.43 4.15 2.87 3.82 1.53 0.48 0.67 -2.52%
DPS 2.53 2.21 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.6175 0.5462 0.5116 0.4931 0.4516 0.4528 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 1.67 1.31 1.00 1.17 0.72 0.00 0.00 -
P/RPS 1.51 1.26 0.99 0.53 0.24 0.00 0.00 -100.00%
P/EPS 7.12 9.95 10.99 3.87 5.95 0.00 0.00 -100.00%
EY 14.04 10.05 9.10 25.81 16.81 0.00 0.00 -100.00%
DY 4.79 5.34 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.86 0.76 0.62 0.30 0.20 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 24/01/05 19/02/04 24/02/03 25/02/02 26/02/01 25/02/00 - -
Price 1.78 1.44 1.00 1.39 0.76 1.28 0.00 -
P/RPS 1.61 1.38 0.99 0.64 0.26 0.68 0.00 -100.00%
P/EPS 7.59 10.94 10.99 4.60 6.28 33.68 0.00 -100.00%
EY 13.17 9.14 9.10 21.73 15.92 2.97 0.00 -100.00%
DY 4.49 4.86 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.91 0.83 0.62 0.36 0.21 0.36 0.00 -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
Post a Comment