[FIMACOR] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 46.36%
YoY- -8.46%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 196,560 177,709 131,555 125,324 121,894 85,868 80,625 15.99%
PBT 68,122 46,551 30,298 32,511 33,737 24,450 15,169 28.41%
Tax -15,146 -12,358 -7,694 -9,912 -9,049 -6,236 -4,979 20.35%
NP 52,976 34,193 22,604 22,599 24,688 18,214 10,190 31.58%
-
NP to SH 48,221 31,120 22,301 22,599 24,688 18,214 10,190 29.54%
-
Tax Rate 22.23% 26.55% 25.39% 30.49% 26.82% 25.51% 32.82% -
Total Cost 143,584 143,516 108,951 102,725 97,206 67,654 70,435 12.59%
-
Net Worth 301,783 220,261 213,398 195,099 172,447 151,459 133,956 14.48%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 6,438 5,668 12,217 12,193 5,614 6,213 5,420 2.90%
Div Payout % 13.35% 18.21% 54.78% 53.96% 22.74% 34.12% 53.19% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 301,783 220,261 213,398 195,099 172,447 151,459 133,956 14.48%
NOSH 80,475 80,978 81,449 81,291 80,207 77,671 77,431 0.64%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 26.95% 19.24% 17.18% 18.03% 20.25% 21.21% 12.64% -
ROE 15.98% 14.13% 10.45% 11.58% 14.32% 12.03% 7.61% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 244.25 219.45 161.52 154.17 151.97 110.55 104.12 15.25%
EPS 59.92 38.43 27.38 27.80 30.78 23.45 13.16 28.71%
DPS 8.00 7.00 15.00 15.00 7.00 8.00 7.00 2.24%
NAPS 3.75 2.72 2.62 2.40 2.15 1.95 1.73 13.74%
Adjusted Per Share Value based on latest NOSH - 81,340
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 80.14 72.46 53.64 51.10 49.70 35.01 32.87 15.99%
EPS 19.66 12.69 9.09 9.21 10.07 7.43 4.15 29.56%
DPS 2.62 2.31 4.98 4.97 2.29 2.53 2.21 2.87%
NAPS 1.2305 0.8981 0.8701 0.7955 0.7031 0.6175 0.5462 14.48%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.10 1.97 2.52 2.40 1.98 1.67 1.31 -
P/RPS 1.27 0.90 1.56 1.56 1.30 1.51 1.26 0.13%
P/EPS 5.17 5.13 9.20 8.63 6.43 7.12 9.95 -10.32%
EY 19.33 19.51 10.87 11.58 15.55 14.04 10.05 11.50%
DY 2.58 3.55 5.95 6.25 3.54 4.79 5.34 -11.40%
P/NAPS 0.83 0.72 0.96 1.00 0.92 0.86 0.76 1.47%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 25/02/09 20/02/08 13/02/07 06/02/06 24/01/05 19/02/04 -
Price 3.22 1.89 2.33 2.36 2.00 1.78 1.44 -
P/RPS 1.32 0.86 1.44 1.53 1.32 1.61 1.38 -0.73%
P/EPS 5.37 4.92 8.51 8.49 6.50 7.59 10.94 -11.17%
EY 18.61 20.33 11.75 11.78 15.39 13.17 9.14 12.56%
DY 2.48 3.70 6.44 6.36 3.50 4.49 4.86 -10.59%
P/NAPS 0.86 0.69 0.89 0.98 0.93 0.91 0.83 0.59%

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