[FIMACOR] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 71.91%
YoY- 54.95%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 229,244 232,877 229,082 196,560 177,709 131,555 125,324 10.57%
PBT 69,036 83,815 91,427 68,122 46,551 30,298 32,511 13.35%
Tax -16,368 -22,711 -23,134 -15,146 -12,358 -7,694 -9,912 8.71%
NP 52,668 61,104 68,293 52,976 34,193 22,604 22,599 15.12%
-
NP to SH 49,487 55,155 62,859 48,221 31,120 22,301 22,599 13.94%
-
Tax Rate 23.71% 27.10% 25.30% 22.23% 26.55% 25.39% 30.49% -
Total Cost 176,576 171,773 160,789 143,584 143,516 108,951 102,725 9.43%
-
Net Worth 457,855 420,864 361,332 301,783 220,261 213,398 195,099 15.26%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 12,069 12,070 8,047 6,438 5,668 12,217 12,193 -0.17%
Div Payout % 24.39% 21.89% 12.80% 13.35% 18.21% 54.78% 53.96% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 457,855 420,864 361,332 301,783 220,261 213,398 195,099 15.26%
NOSH 80,466 80,471 80,474 80,475 80,978 81,449 81,291 -0.16%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 22.97% 26.24% 29.81% 26.95% 19.24% 17.18% 18.03% -
ROE 10.81% 13.11% 17.40% 15.98% 14.13% 10.45% 11.58% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 284.89 289.39 284.66 244.25 219.45 161.52 154.17 10.76%
EPS 61.50 68.54 78.11 59.92 38.43 27.38 27.80 14.13%
DPS 15.00 15.00 10.00 8.00 7.00 15.00 15.00 0.00%
NAPS 5.69 5.23 4.49 3.75 2.72 2.62 2.40 15.45%
Adjusted Per Share Value based on latest NOSH - 80,490
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 93.47 94.95 93.40 80.14 72.46 53.64 51.10 10.57%
EPS 20.18 22.49 25.63 19.66 12.69 9.09 9.21 13.95%
DPS 4.92 4.92 3.28 2.62 2.31 4.98 4.97 -0.16%
NAPS 1.8668 1.716 1.4733 1.2305 0.8981 0.8701 0.7955 15.26%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 5.94 5.80 6.45 3.10 1.97 2.52 2.40 -
P/RPS 2.08 2.00 2.27 1.27 0.90 1.56 1.56 4.90%
P/EPS 9.66 8.46 8.26 5.17 5.13 9.20 8.63 1.89%
EY 10.35 11.82 12.11 19.33 19.51 10.87 11.58 -1.85%
DY 2.53 2.59 1.55 2.58 3.55 5.95 6.25 -13.97%
P/NAPS 1.04 1.11 1.44 0.83 0.72 0.96 1.00 0.65%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 21/02/12 21/02/11 24/02/10 25/02/09 20/02/08 13/02/07 -
Price 5.74 6.75 6.35 3.22 1.89 2.33 2.36 -
P/RPS 2.01 2.33 2.23 1.32 0.86 1.44 1.53 4.64%
P/EPS 9.33 9.85 8.13 5.37 4.92 8.51 8.49 1.58%
EY 10.71 10.15 12.30 18.61 20.33 11.75 11.78 -1.57%
DY 2.61 2.22 1.57 2.48 3.70 6.44 6.36 -13.78%
P/NAPS 1.01 1.29 1.41 0.86 0.69 0.89 0.98 0.50%

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