[FIMACOR] YoY Quarter Result on 30-Sep-2006 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 36.03%
YoY- 20.13%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 58,494 59,017 49,783 42,855 37,482 36,905 34,503 9.18%
PBT 17,481 12,363 13,981 12,460 9,888 9,507 7,499 15.13%
Tax -3,826 -3,931 -3,559 -3,561 -2,480 -2,777 -2,424 7.89%
NP 13,655 8,432 10,422 8,899 7,408 6,730 5,075 17.91%
-
NP to SH 12,716 7,952 9,569 8,899 7,408 6,730 5,075 16.52%
-
Tax Rate 21.89% 31.80% 25.46% 28.58% 25.08% 29.21% 32.32% -
Total Cost 44,839 50,585 39,361 33,956 30,074 30,175 29,428 7.26%
-
Net Worth 288,926 229,400 209,474 189,062 161,949 144,214 136,932 13.23%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 6,438 5,674 5,705 5,704 5,612 6,202 - -
Div Payout % 50.63% 71.36% 59.63% 64.10% 75.76% 92.17% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 288,926 229,400 209,474 189,062 161,949 144,214 136,932 13.23%
NOSH 80,481 81,060 81,507 81,492 80,173 77,534 77,362 0.66%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 23.34% 14.29% 20.93% 20.77% 19.76% 18.24% 14.71% -
ROE 4.40% 3.47% 4.57% 4.71% 4.57% 4.67% 3.71% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 72.68 72.81 61.08 52.59 46.75 47.60 44.60 8.47%
EPS 15.80 9.81 11.74 10.92 9.24 8.68 6.56 15.76%
DPS 8.00 7.00 7.00 7.00 7.00 8.00 0.00 -
NAPS 3.59 2.83 2.57 2.32 2.02 1.86 1.77 12.49%
Adjusted Per Share Value based on latest NOSH - 81,492
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 23.85 24.06 20.30 17.47 15.28 15.05 14.07 9.18%
EPS 5.18 3.24 3.90 3.63 3.02 2.74 2.07 16.50%
DPS 2.63 2.31 2.33 2.33 2.29 2.53 0.00 -
NAPS 1.178 0.9353 0.8541 0.7709 0.6603 0.588 0.5583 13.23%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.97 2.19 2.19 2.37 1.98 1.37 1.23 -
P/RPS 4.09 3.01 3.59 4.51 4.24 2.88 2.76 6.76%
P/EPS 18.80 22.32 18.65 21.70 21.43 15.78 18.75 0.04%
EY 5.32 4.48 5.36 4.61 4.67 6.34 5.33 -0.03%
DY 2.69 3.20 3.20 2.95 3.54 5.84 0.00 -
P/NAPS 0.83 0.77 0.85 1.02 0.98 0.74 0.69 3.12%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 21/11/08 15/11/07 24/11/06 28/11/05 24/11/04 17/11/03 -
Price 3.23 1.88 2.35 2.43 1.94 1.44 1.18 -
P/RPS 4.44 2.58 3.85 4.62 4.15 3.03 2.65 8.97%
P/EPS 20.44 19.16 20.02 22.25 21.00 16.59 17.99 2.14%
EY 4.89 5.22 5.00 4.49 4.76 6.03 5.56 -2.11%
DY 2.48 3.72 2.98 2.88 3.61 5.56 0.00 -
P/NAPS 0.90 0.66 0.91 1.05 0.96 0.77 0.67 5.03%

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