[FIMACOR] YoY Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock

[FIMACOR] FIMA CORPORATION BHD

Announcement Date

24-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

31-Mar-2007 [#4]

Profit Trend

QoQ- 22.27%

YoY- -14.21%

Quarter Report

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Cumulative Result
Revenue	279,110	223,465	176,788	157,312	157,190	110,024	98,506	18.94%
YoY %	24.90%	26.40%	12.38%	0.08%	42.87%	11.69%	-	-
Horiz. %	283.34%	226.85%	179.47%	159.70%	159.57%	111.69%	100.00%	-
PBT	88,649	62,093	40,945	39,710	44,054	30,931	20,061	28.08%
YoY %	42.77%	51.65%	3.11%	-9.86%	42.43%	54.18%	-	-
Horiz. %	441.90%	309.52%	204.10%	197.95%	219.60%	154.18%	100.00%	-
Tax	-24,079	-2,612	-9,573	-12,079	-11,846	-8,786	-6,247	25.20%
YoY %	-821.86%	72.71%	20.75%	-1.97%	-34.83%	-40.64%	-	-
Horiz. %	385.45%	41.81%	153.24%	193.36%	189.63%	140.64%	100.00%	-
NP	64,570	59,481	31,372	27,631	32,208	22,145	13,814	29.29%
YoY %	8.56%	89.60%	13.54%	-14.21%	45.44%	60.31%	-	-
Horiz. %	467.42%	430.58%	227.10%	200.02%	233.15%	160.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,691	57,130	30,681	27,631	32,208	22,145	13,814	27.96%
YoY %	6.23%	86.21%	11.04%	-14.21%	45.44%	60.31%	-	-
Horiz. %	439.34%	413.57%	222.10%	200.02%	233.15%	160.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.16%	4.21%	23.38%	30.42%	26.89%	28.41%	31.14%	-
YoY %	545.13%	-81.99%	-23.14%	13.13%	-5.35%	-8.77%	-	-
Horiz. %	87.22%	13.52%	75.08%	97.69%	86.35%	91.23%	100.00%	-
Total Cost	214,540	163,984	145,416	129,681	124,982	87,879	84,692	16.74%
YoY %	30.83%	12.77%	12.13%	3.76%	42.22%	3.76%	-	-
Horiz. %	253.32%	193.62%	171.70%	153.12%	147.57%	103.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	315,445	246,458	208,393	200,554	179,961	150,175	140,848	14.37%
YoY %	27.99%	18.27%	3.91%	11.44%	19.83%	6.62%	-	-
Horiz. %	223.96%	174.98%	147.96%	142.39%	127.77%	106.62%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	16,094	13,737	13,024	12,179	12,050	10,115	5,417	19.88%
YoY %	17.16%	5.47%	6.94%	1.07%	19.13%	86.73%	-	-
Horiz. %	297.10%	253.59%	240.43%	224.83%	222.45%	186.73%	100.00%	-
Div Payout %	26.52%	24.05%	42.45%	44.08%	37.42%	45.68%	39.22%	-
YoY %	10.27%	-43.35%	-3.70%	17.80%	-18.08%	16.47%	-	-
Horiz. %	67.62%	61.32%	108.24%	112.39%	95.41%	116.47%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	315,445	246,458	208,393	200,554	179,961	150,175	140,848	14.37%
YoY %	27.99%	18.27%	3.91%	11.44%	19.83%	6.62%	-	-
Horiz. %	223.96%	174.98%	147.96%	142.39%	127.77%	106.62%	100.00%	-
NOSH	80,470	80,806	81,403	81,196	80,339	77,810	77,389	0.65%
YoY %	-0.42%	-0.73%	0.25%	1.07%	3.25%	0.54%	-	-
Horiz. %	103.98%	104.42%	105.19%	104.92%	103.81%	100.54%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	23.13%	26.62%	17.75%	17.56%	20.49%	20.13%	14.02%	-
YoY %	-13.11%	49.97%	1.08%	-14.30%	1.79%	43.58%	-	-
Horiz. %	164.98%	189.87%	126.60%	125.25%	146.15%	143.58%	100.00%	-
ROE	19.24%	23.18%	14.72%	13.78%	17.90%	14.75%	9.81%	-
YoY %	-17.00%	57.47%	6.82%	-23.02%	21.36%	50.36%	-	-
Horiz. %	196.13%	236.29%	150.05%	140.47%	182.47%	150.36%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	346.85	276.54	217.17	193.74	195.66	141.40	127.29	18.17%
YoY %	25.42%	27.34%	12.09%	-0.98%	38.37%	11.08%	-	-
Horiz. %	272.49%	217.25%	170.61%	152.20%	153.71%	111.08%	100.00%	-
EPS	75.42	70.70	37.69	34.03	40.09	28.46	17.85	27.13%
YoY %	6.68%	87.58%	10.76%	-15.12%	40.86%	59.44%	-	-
Horiz. %	422.52%	396.08%	211.15%	190.64%	224.59%	159.44%	100.00%	-
DPS	20.00	17.00	16.00	15.00	15.00	13.00	7.00	19.11%
YoY %	17.65%	6.25%	6.67%	0.00%	15.38%	85.71%	-	-
Horiz. %	285.71%	242.86%	228.57%	214.29%	214.29%	185.71%	100.00%	-
NAPS	3.92	3.05	2.56	2.47	2.24	1.93	1.82	13.63%
YoY %	28.52%	19.14%	3.64%	10.27%	16.06%	6.04%	-	-
Horiz. %	215.38%	167.58%	140.66%	135.71%	123.08%	106.04%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 81,161
RPS	113.80	91.11	72.08	64.14	64.09	44.86	40.16	18.94%
YoY %	24.90%	26.40%	12.38%	0.08%	42.87%	11.70%	-	-
Horiz. %	283.37%	226.87%	179.48%	159.71%	159.59%	111.70%	100.00%	-
EPS	24.75	23.29	12.51	11.27	13.13	9.03	5.63	27.97%
YoY %	6.27%	86.17%	11.00%	-14.17%	45.40%	60.39%	-	-
Horiz. %	439.61%	413.68%	222.20%	200.18%	233.21%	160.39%	100.00%	-
DPS	6.56	5.60	5.31	4.97	4.91	4.12	2.21	19.87%
YoY %	17.14%	5.46%	6.84%	1.22%	19.17%	86.43%	-	-
Horiz. %	296.83%	253.39%	240.27%	224.89%	222.17%	186.43%	100.00%	-
NAPS	1.2862	1.0049	0.8497	0.8177	0.7338	0.6123	0.5743	14.37%
YoY %	27.99%	18.27%	3.91%	11.43%	19.84%	6.62%	-	-
Horiz. %	223.96%	174.98%	147.95%	142.38%	127.77%	106.62%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	4.50	2.40	2.26	2.30	2.36	1.79	1.46	-
P/RPS	1.30	0.87	1.04	1.19	1.21	1.27	1.15	2.06%
YoY %	49.43%	-16.35%	-12.61%	-1.65%	-4.72%	10.43%	-	-
Horiz. %	113.04%	75.65%	90.43%	103.48%	105.22%	110.43%	100.00%	-
P/EPS	5.97	3.39	6.00	6.76	5.89	6.29	8.18	-5.11%
YoY %	76.11%	-43.50%	-11.24%	14.77%	-6.36%	-23.11%	-	-
Horiz. %	72.98%	41.44%	73.35%	82.64%	72.00%	76.89%	100.00%	-
EY	16.76	29.46	16.68	14.80	16.99	15.90	12.23	5.38%
YoY %	-43.11%	76.62%	12.70%	-12.89%	6.86%	30.01%	-	-
Horiz. %	137.04%	240.88%	136.39%	121.01%	138.92%	130.01%	100.00%	-
DY	4.44	7.08	7.08	6.52	6.36	7.26	4.79	-1.25%
YoY %	-37.29%	0.00%	8.59%	2.52%	-12.40%	51.57%	-	-
Horiz. %	92.69%	147.81%	147.81%	136.12%	132.78%	151.57%	100.00%	-
P/NAPS	1.15	0.79	0.88	0.93	1.05	0.93	0.80	6.23%
YoY %	45.57%	-10.23%	-5.38%	-11.43%	12.90%	16.25%	-	-
Horiz. %	143.75%	98.75%	110.00%	116.25%	131.25%	116.25%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	24/05/10	25/05/09	26/05/08	24/05/07	23/05/06	26/05/05	19/05/04	-
Price	4.50	2.22	2.25	2.10	2.51	1.80	1.32	-
P/RPS	1.30	0.80	1.04	1.08	1.28	1.27	1.04	3.78%
YoY %	62.50%	-23.08%	-3.70%	-15.62%	0.79%	22.12%	-	-
Horiz. %	125.00%	76.92%	100.00%	103.85%	123.08%	122.12%	100.00%	-
P/EPS	5.97	3.14	5.97	6.17	6.26	6.32	7.39	-3.49%
YoY %	90.13%	-47.40%	-3.24%	-1.44%	-0.95%	-14.48%	-	-
Horiz. %	80.78%	42.49%	80.78%	83.49%	84.71%	85.52%	100.00%	-
EY	16.76	31.85	16.75	16.20	15.97	15.81	13.52	3.64%
YoY %	-47.38%	90.15%	3.40%	1.44%	1.01%	16.94%	-	-
Horiz. %	123.96%	235.58%	123.89%	119.82%	118.12%	116.94%	100.00%	-
DY	4.44	7.66	7.11	7.14	5.98	7.22	5.30	-2.90%
YoY %	-42.04%	7.74%	-0.42%	19.40%	-17.17%	36.23%	-	-
Horiz. %	83.77%	144.53%	134.15%	134.72%	112.83%	136.23%	100.00%	-
P/NAPS	1.15	0.73	0.88	0.85	1.12	0.93	0.73	7.86%
YoY %	57.53%	-17.05%	3.53%	-24.11%	20.43%	27.40%	-	-
Horiz. %	157.53%	100.00%	120.55%	116.44%	153.42%	127.40%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos