[FIMACOR] YoY Quarter Result on 30-Sep-2005 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 27.64%
YoY- 10.07%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 59,017 49,783 42,855 37,482 36,905 34,503 21,687 18.13%
PBT 12,363 13,981 12,460 9,888 9,507 7,499 2,510 30.40%
Tax -3,931 -3,559 -3,561 -2,480 -2,777 -2,424 -982 25.98%
NP 8,432 10,422 8,899 7,408 6,730 5,075 1,528 32.89%
-
NP to SH 7,952 9,569 8,899 7,408 6,730 5,075 1,528 31.60%
-
Tax Rate 31.80% 25.46% 28.58% 25.08% 29.21% 32.32% 39.12% -
Total Cost 50,585 39,361 33,956 30,074 30,175 29,428 20,159 16.55%
-
Net Worth 229,400 209,474 189,062 161,949 144,214 136,932 121,615 11.14%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 5,674 5,705 5,704 5,612 6,202 - - -
Div Payout % 71.36% 59.63% 64.10% 75.76% 92.17% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 229,400 209,474 189,062 161,949 144,214 136,932 121,615 11.14%
NOSH 81,060 81,507 81,492 80,173 77,534 77,362 77,461 0.75%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 14.29% 20.93% 20.77% 19.76% 18.24% 14.71% 7.05% -
ROE 3.47% 4.57% 4.71% 4.57% 4.67% 3.71% 1.26% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 72.81 61.08 52.59 46.75 47.60 44.60 28.00 17.24%
EPS 9.81 11.74 10.92 9.24 8.68 6.56 1.97 30.64%
DPS 7.00 7.00 7.00 7.00 8.00 0.00 0.00 -
NAPS 2.83 2.57 2.32 2.02 1.86 1.77 1.57 10.30%
Adjusted Per Share Value based on latest NOSH - 80,173
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 24.06 20.30 17.47 15.28 15.05 14.07 8.84 18.14%
EPS 3.24 3.90 3.63 3.02 2.74 2.07 0.62 31.69%
DPS 2.31 2.33 2.33 2.29 2.53 0.00 0.00 -
NAPS 0.9353 0.8541 0.7709 0.6603 0.588 0.5583 0.4959 11.14%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.19 2.19 2.37 1.98 1.37 1.23 1.07 -
P/RPS 3.01 3.59 4.51 4.24 2.88 2.76 3.82 -3.89%
P/EPS 22.32 18.65 21.70 21.43 15.78 18.75 54.24 -13.74%
EY 4.48 5.36 4.61 4.67 6.34 5.33 1.84 15.97%
DY 3.20 3.20 2.95 3.54 5.84 0.00 0.00 -
P/NAPS 0.77 0.85 1.02 0.98 0.74 0.69 0.68 2.09%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/11/08 15/11/07 24/11/06 28/11/05 24/11/04 17/11/03 20/11/02 -
Price 1.88 2.35 2.43 1.94 1.44 1.18 1.02 -
P/RPS 2.58 3.85 4.62 4.15 3.03 2.65 3.64 -5.57%
P/EPS 19.16 20.02 22.25 21.00 16.59 17.99 51.71 -15.23%
EY 5.22 5.00 4.49 4.76 6.03 5.56 1.93 18.01%
DY 3.72 2.98 2.88 3.61 5.56 0.00 0.00 -
P/NAPS 0.66 0.91 1.05 0.96 0.77 0.67 0.65 0.25%

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