[FIMACOR] YoY Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 26.45%
YoY- 30.97%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 348,382 305,145 300,174 298,479 279,110 223,465 176,788 11.96%
PBT 101,246 88,839 107,505 111,566 88,649 62,093 40,945 16.27%
Tax -29,252 -26,940 -28,588 -26,809 -24,079 -2,612 -9,573 20.45%
NP 71,994 61,899 78,917 84,757 64,570 59,481 31,372 14.84%
-
NP to SH 67,700 58,229 71,907 79,486 60,691 57,130 30,681 14.09%
-
Tax Rate 28.89% 30.32% 26.59% 24.03% 27.16% 4.21% 23.38% -
Total Cost 276,388 243,246 221,257 213,722 214,540 163,984 145,416 11.29%
-
Net Worth 489,260 466,733 435,336 380,612 315,445 246,458 208,393 15.27%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 28,164 12,070 28,164 24,140 16,094 13,737 13,024 13.71%
Div Payout % 41.60% 20.73% 39.17% 30.37% 26.52% 24.05% 42.45% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 489,260 466,733 435,336 380,612 315,445 246,458 208,393 15.27%
NOSH 80,470 80,471 80,468 80,467 80,470 80,806 81,403 -0.19%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 20.67% 20.29% 26.29% 28.40% 23.13% 26.62% 17.75% -
ROE 13.84% 12.48% 16.52% 20.88% 19.24% 23.18% 14.72% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 432.93 379.20 373.03 370.93 346.85 276.54 217.17 12.17%
EPS 84.13 72.36 89.36 98.78 75.42 70.70 37.69 14.31%
DPS 35.00 15.00 35.00 30.00 20.00 17.00 16.00 13.92%
NAPS 6.08 5.80 5.41 4.73 3.92 3.05 2.56 15.50%
Adjusted Per Share Value based on latest NOSH - 80,479
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 142.05 124.42 122.39 121.70 113.80 91.11 72.08 11.96%
EPS 27.60 23.74 29.32 32.41 24.75 23.29 12.51 14.09%
DPS 11.48 4.92 11.48 9.84 6.56 5.60 5.31 13.70%
NAPS 1.9949 1.903 1.775 1.5519 1.2862 1.0049 0.8497 15.27%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 8.15 5.80 6.11 5.90 4.50 2.40 2.26 -
P/RPS 1.88 1.53 1.64 1.59 1.30 0.87 1.04 10.36%
P/EPS 9.69 8.02 6.84 5.97 5.97 3.39 6.00 8.31%
EY 10.32 12.48 14.63 16.74 16.76 29.46 16.68 -7.68%
DY 4.29 2.59 5.73 5.08 4.44 7.08 7.08 -8.00%
P/NAPS 1.34 1.00 1.13 1.25 1.15 0.79 0.88 7.25%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 23/05/13 16/05/12 24/05/11 24/05/10 25/05/09 26/05/08 -
Price 8.45 6.06 5.95 6.40 4.50 2.22 2.25 -
P/RPS 1.95 1.60 1.60 1.73 1.30 0.80 1.04 11.03%
P/EPS 10.04 8.37 6.66 6.48 5.97 3.14 5.97 9.04%
EY 9.96 11.94 15.02 15.43 16.76 31.85 16.75 -8.29%
DY 4.14 2.48 5.88 4.69 4.44 7.66 7.11 -8.61%
P/NAPS 1.39 1.04 1.10 1.35 1.15 0.73 0.88 7.91%

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