[FIMACOR] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 58.66%
YoY- 30.36%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 248,478 229,244 232,877 229,082 196,560 177,709 131,555 11.17%
PBT 80,941 69,036 83,815 91,427 68,122 46,551 30,298 17.77%
Tax -21,035 -16,368 -22,711 -23,134 -15,146 -12,358 -7,694 18.23%
NP 59,906 52,668 61,104 68,293 52,976 34,193 22,604 17.62%
-
NP to SH 57,221 49,487 55,155 62,859 48,221 31,120 22,301 16.98%
-
Tax Rate 25.99% 23.71% 27.10% 25.30% 22.23% 26.55% 25.39% -
Total Cost 188,572 176,576 171,773 160,789 143,584 143,516 108,951 9.56%
-
Net Worth 475,567 457,855 420,864 361,332 301,783 220,261 213,398 14.27%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 12,070 12,069 12,070 8,047 6,438 5,668 12,217 -0.20%
Div Payout % 21.09% 24.39% 21.89% 12.80% 13.35% 18.21% 54.78% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 475,567 457,855 420,864 361,332 301,783 220,261 213,398 14.27%
NOSH 80,468 80,466 80,471 80,474 80,475 80,978 81,449 -0.20%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 24.11% 22.97% 26.24% 29.81% 26.95% 19.24% 17.18% -
ROE 12.03% 10.81% 13.11% 17.40% 15.98% 14.13% 10.45% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 308.79 284.89 289.39 284.66 244.25 219.45 161.52 11.39%
EPS 71.11 61.50 68.54 78.11 59.92 38.43 27.38 17.22%
DPS 15.00 15.00 15.00 10.00 8.00 7.00 15.00 0.00%
NAPS 5.91 5.69 5.23 4.49 3.75 2.72 2.62 14.50%
Adjusted Per Share Value based on latest NOSH - 80,474
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 101.31 93.47 94.95 93.40 80.14 72.46 53.64 11.16%
EPS 23.33 20.18 22.49 25.63 19.66 12.69 9.09 16.99%
DPS 4.92 4.92 4.92 3.28 2.62 2.31 4.98 -0.20%
NAPS 1.939 1.8668 1.716 1.4733 1.2305 0.8981 0.8701 14.27%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 6.20 5.94 5.80 6.45 3.10 1.97 2.52 -
P/RPS 2.01 2.08 2.00 2.27 1.27 0.90 1.56 4.31%
P/EPS 8.72 9.66 8.46 8.26 5.17 5.13 9.20 -0.88%
EY 11.47 10.35 11.82 12.11 19.33 19.51 10.87 0.89%
DY 2.42 2.53 2.59 1.55 2.58 3.55 5.95 -13.91%
P/NAPS 1.05 1.04 1.11 1.44 0.83 0.72 0.96 1.50%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/02/14 26/02/13 21/02/12 21/02/11 24/02/10 25/02/09 20/02/08 -
Price 6.42 5.74 6.75 6.35 3.22 1.89 2.33 -
P/RPS 2.08 2.01 2.33 2.23 1.32 0.86 1.44 6.31%
P/EPS 9.03 9.33 9.85 8.13 5.37 4.92 8.51 0.99%
EY 11.08 10.71 10.15 12.30 18.61 20.33 11.75 -0.97%
DY 2.34 2.61 2.22 1.57 2.48 3.70 6.44 -15.51%
P/NAPS 1.09 1.01 1.29 1.41 0.86 0.69 0.89 3.43%

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