[FIMACOR] YoY Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 83.58%
YoY- 86.21%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 300,174 298,479 279,110 223,465 176,788 157,312 157,190 11.37%
PBT 107,505 111,566 88,649 62,093 40,945 39,710 44,054 16.01%
Tax -28,588 -26,809 -24,079 -2,612 -9,573 -12,079 -11,846 15.80%
NP 78,917 84,757 64,570 59,481 31,372 27,631 32,208 16.09%
-
NP to SH 71,907 79,486 60,691 57,130 30,681 27,631 32,208 14.30%
-
Tax Rate 26.59% 24.03% 27.16% 4.21% 23.38% 30.42% 26.89% -
Total Cost 221,257 213,722 214,540 163,984 145,416 129,681 124,982 9.97%
-
Net Worth 435,336 380,612 315,445 246,458 208,393 200,554 179,961 15.84%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 28,164 24,140 16,094 13,737 13,024 12,179 12,050 15.18%
Div Payout % 39.17% 30.37% 26.52% 24.05% 42.45% 44.08% 37.42% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 435,336 380,612 315,445 246,458 208,393 200,554 179,961 15.84%
NOSH 80,468 80,467 80,470 80,806 81,403 81,196 80,339 0.02%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 26.29% 28.40% 23.13% 26.62% 17.75% 17.56% 20.49% -
ROE 16.52% 20.88% 19.24% 23.18% 14.72% 13.78% 17.90% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 373.03 370.93 346.85 276.54 217.17 193.74 195.66 11.34%
EPS 89.36 98.78 75.42 70.70 37.69 34.03 40.09 14.27%
DPS 35.00 30.00 20.00 17.00 16.00 15.00 15.00 15.15%
NAPS 5.41 4.73 3.92 3.05 2.56 2.47 2.24 15.81%
Adjusted Per Share Value based on latest NOSH - 80,801
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 122.39 121.70 113.80 91.11 72.08 64.14 64.09 11.37%
EPS 29.32 32.41 24.75 23.29 12.51 11.27 13.13 14.31%
DPS 11.48 9.84 6.56 5.60 5.31 4.97 4.91 15.19%
NAPS 1.775 1.5519 1.2862 1.0049 0.8497 0.8177 0.7338 15.84%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 6.11 5.90 4.50 2.40 2.26 2.30 2.36 -
P/RPS 1.64 1.59 1.30 0.87 1.04 1.19 1.21 5.19%
P/EPS 6.84 5.97 5.97 3.39 6.00 6.76 5.89 2.52%
EY 14.63 16.74 16.76 29.46 16.68 14.80 16.99 -2.45%
DY 5.73 5.08 4.44 7.08 7.08 6.52 6.36 -1.72%
P/NAPS 1.13 1.25 1.15 0.79 0.88 0.93 1.05 1.23%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/05/12 24/05/11 24/05/10 25/05/09 26/05/08 24/05/07 23/05/06 -
Price 5.95 6.40 4.50 2.22 2.25 2.10 2.51 -
P/RPS 1.60 1.73 1.30 0.80 1.04 1.08 1.28 3.78%
P/EPS 6.66 6.48 5.97 3.14 5.97 6.17 6.26 1.03%
EY 15.02 15.43 16.76 31.85 16.75 16.20 15.97 -1.01%
DY 5.88 4.69 4.44 7.66 7.11 7.14 5.98 -0.28%
P/NAPS 1.10 1.35 1.15 0.73 0.88 0.85 1.12 -0.29%

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