[FIMACOR] YoY Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 62.39%
YoY- 78.74%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 131,555 125,324 121,894 85,868 80,625 77,885 67,878 11.65%
PBT 30,298 32,511 33,737 24,450 15,169 10,539 13,960 13.77%
Tax -7,694 -9,912 -9,049 -6,236 -4,979 -3,491 -4,595 8.96%
NP 22,604 22,599 24,688 18,214 10,190 7,048 9,365 15.81%
-
NP to SH 22,301 22,599 24,688 18,214 10,190 7,048 9,365 15.55%
-
Tax Rate 25.39% 30.49% 26.82% 25.51% 32.82% 33.12% 32.92% -
Total Cost 108,951 102,725 97,206 67,654 70,435 70,837 58,513 10.91%
-
Net Worth 213,398 195,099 172,447 151,459 133,956 125,469 120,938 9.92%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 12,217 12,193 5,614 6,213 5,420 - - -
Div Payout % 54.78% 53.96% 22.74% 34.12% 53.19% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 213,398 195,099 172,447 151,459 133,956 125,469 120,938 9.92%
NOSH 81,449 81,291 80,207 77,671 77,431 77,450 31,009 17.45%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 17.18% 18.03% 20.25% 21.21% 12.64% 9.05% 13.80% -
ROE 10.45% 11.58% 14.32% 12.03% 7.61% 5.62% 7.74% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 161.52 154.17 151.97 110.55 104.12 100.56 218.89 -4.93%
EPS 27.38 27.80 30.78 23.45 13.16 9.10 30.20 -1.61%
DPS 15.00 15.00 7.00 8.00 7.00 0.00 0.00 -
NAPS 2.62 2.40 2.15 1.95 1.73 1.62 3.90 -6.41%
Adjusted Per Share Value based on latest NOSH - 77,669
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 53.64 51.10 49.70 35.01 32.87 31.76 27.68 11.65%
EPS 9.09 9.21 10.07 7.43 4.15 2.87 3.82 15.53%
DPS 4.98 4.97 2.29 2.53 2.21 0.00 0.00 -
NAPS 0.8701 0.7955 0.7031 0.6175 0.5462 0.5116 0.4931 9.92%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.52 2.40 1.98 1.67 1.31 1.00 1.17 -
P/RPS 1.56 1.56 1.30 1.51 1.26 0.99 0.53 19.70%
P/EPS 9.20 8.63 6.43 7.12 9.95 10.99 3.87 15.51%
EY 10.87 11.58 15.55 14.04 10.05 9.10 25.81 -13.41%
DY 5.95 6.25 3.54 4.79 5.34 0.00 0.00 -
P/NAPS 0.96 1.00 0.92 0.86 0.76 0.62 0.30 21.38%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 20/02/08 13/02/07 06/02/06 24/01/05 19/02/04 24/02/03 25/02/02 -
Price 2.33 2.36 2.00 1.78 1.44 1.00 1.39 -
P/RPS 1.44 1.53 1.32 1.61 1.38 0.99 0.64 14.46%
P/EPS 8.51 8.49 6.50 7.59 10.94 10.99 4.60 10.79%
EY 11.75 11.78 15.39 13.17 9.14 9.10 21.73 -9.73%
DY 6.44 6.36 3.50 4.49 4.86 0.00 0.00 -
P/NAPS 0.89 0.98 0.93 0.91 0.83 0.62 0.36 16.27%

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