[FIMACOR] YoY Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 41.73%
YoY- 39.55%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 232,877 229,082 196,560 177,709 131,555 125,324 121,894 11.38%
PBT 83,815 91,427 68,122 46,551 30,298 32,511 33,737 16.36%
Tax -22,711 -23,134 -15,146 -12,358 -7,694 -9,912 -9,049 16.56%
NP 61,104 68,293 52,976 34,193 22,604 22,599 24,688 16.29%
-
NP to SH 55,155 62,859 48,221 31,120 22,301 22,599 24,688 14.32%
-
Tax Rate 27.10% 25.30% 22.23% 26.55% 25.39% 30.49% 26.82% -
Total Cost 171,773 160,789 143,584 143,516 108,951 102,725 97,206 9.94%
-
Net Worth 420,864 361,332 301,783 220,261 213,398 195,099 172,447 16.02%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 12,070 8,047 6,438 5,668 12,217 12,193 5,614 13.60%
Div Payout % 21.89% 12.80% 13.35% 18.21% 54.78% 53.96% 22.74% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 420,864 361,332 301,783 220,261 213,398 195,099 172,447 16.02%
NOSH 80,471 80,474 80,475 80,978 81,449 81,291 80,207 0.05%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 26.24% 29.81% 26.95% 19.24% 17.18% 18.03% 20.25% -
ROE 13.11% 17.40% 15.98% 14.13% 10.45% 11.58% 14.32% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 289.39 284.66 244.25 219.45 161.52 154.17 151.97 11.32%
EPS 68.54 78.11 59.92 38.43 27.38 27.80 30.78 14.26%
DPS 15.00 10.00 8.00 7.00 15.00 15.00 7.00 13.53%
NAPS 5.23 4.49 3.75 2.72 2.62 2.40 2.15 15.96%
Adjusted Per Share Value based on latest NOSH - 80,936
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 94.95 93.40 80.14 72.46 53.64 51.10 49.70 11.38%
EPS 22.49 25.63 19.66 12.69 9.09 9.21 10.07 14.32%
DPS 4.92 3.28 2.62 2.31 4.98 4.97 2.29 13.58%
NAPS 1.716 1.4733 1.2305 0.8981 0.8701 0.7955 0.7031 16.02%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 5.80 6.45 3.10 1.97 2.52 2.40 1.98 -
P/RPS 2.00 2.27 1.27 0.90 1.56 1.56 1.30 7.44%
P/EPS 8.46 8.26 5.17 5.13 9.20 8.63 6.43 4.67%
EY 11.82 12.11 19.33 19.51 10.87 11.58 15.55 -4.46%
DY 2.59 1.55 2.58 3.55 5.95 6.25 3.54 -5.07%
P/NAPS 1.11 1.44 0.83 0.72 0.96 1.00 0.92 3.17%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 21/02/11 24/02/10 25/02/09 20/02/08 13/02/07 06/02/06 -
Price 6.75 6.35 3.22 1.89 2.33 2.36 2.00 -
P/RPS 2.33 2.23 1.32 0.86 1.44 1.53 1.32 9.92%
P/EPS 9.85 8.13 5.37 4.92 8.51 8.49 6.50 7.17%
EY 10.15 12.30 18.61 20.33 11.75 11.78 15.39 -6.69%
DY 2.22 1.57 2.48 3.70 6.44 6.36 3.50 -7.30%
P/NAPS 1.29 1.41 0.86 0.69 0.89 0.98 0.93 5.60%

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