[FIMACOR] YoY Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 31.74%
YoY- 44.58%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 125,324 121,894 85,868 80,625 77,885 67,878 91,706 5.34%
PBT 32,511 33,737 24,450 15,169 10,539 13,960 9,805 22.10%
Tax -9,912 -9,049 -6,236 -4,979 -3,491 -4,595 -6,055 8.55%
NP 22,599 24,688 18,214 10,190 7,048 9,365 3,750 34.88%
-
NP to SH 22,599 24,688 18,214 10,190 7,048 9,365 3,750 34.88%
-
Tax Rate 30.49% 26.82% 25.51% 32.82% 33.12% 32.92% 61.75% -
Total Cost 102,725 97,206 67,654 70,435 70,837 58,513 87,956 2.61%
-
Net Worth 195,099 172,447 151,459 133,956 125,469 120,938 110,764 9.88%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 12,193 5,614 6,213 5,420 - - - -
Div Payout % 53.96% 22.74% 34.12% 53.19% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 195,099 172,447 151,459 133,956 125,469 120,938 110,764 9.88%
NOSH 81,291 80,207 77,671 77,431 77,450 31,009 30,991 17.42%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 18.03% 20.25% 21.21% 12.64% 9.05% 13.80% 4.09% -
ROE 11.58% 14.32% 12.03% 7.61% 5.62% 7.74% 3.39% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 154.17 151.97 110.55 104.12 100.56 218.89 295.90 -10.29%
EPS 27.80 30.78 23.45 13.16 9.10 30.20 12.10 14.86%
DPS 15.00 7.00 8.00 7.00 0.00 0.00 0.00 -
NAPS 2.40 2.15 1.95 1.73 1.62 3.90 3.574 -6.41%
Adjusted Per Share Value based on latest NOSH - 77,444
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 51.10 49.70 35.01 32.87 31.76 27.68 37.39 5.34%
EPS 9.21 10.07 7.43 4.15 2.87 3.82 1.53 34.85%
DPS 4.97 2.29 2.53 2.21 0.00 0.00 0.00 -
NAPS 0.7955 0.7031 0.6175 0.5462 0.5116 0.4931 0.4516 9.89%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.40 1.98 1.67 1.31 1.00 1.17 0.72 -
P/RPS 1.56 1.30 1.51 1.26 0.99 0.53 0.24 36.59%
P/EPS 8.63 6.43 7.12 9.95 10.99 3.87 5.95 6.39%
EY 11.58 15.55 14.04 10.05 9.10 25.81 16.81 -6.01%
DY 6.25 3.54 4.79 5.34 0.00 0.00 0.00 -
P/NAPS 1.00 0.92 0.86 0.76 0.62 0.30 0.20 30.75%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 13/02/07 06/02/06 24/01/05 19/02/04 24/02/03 25/02/02 26/02/01 -
Price 2.36 2.00 1.78 1.44 1.00 1.39 0.76 -
P/RPS 1.53 1.32 1.61 1.38 0.99 0.64 0.26 34.34%
P/EPS 8.49 6.50 7.59 10.94 10.99 4.60 6.28 5.15%
EY 11.78 15.39 13.17 9.14 9.10 21.73 15.92 -4.89%
DY 6.36 3.50 4.49 4.86 0.00 0.00 0.00 -
P/NAPS 0.98 0.93 0.91 0.83 0.62 0.36 0.21 29.25%

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