[FIMACOR] YoY Quarter Result on 30-Sep-2007 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 56.61%
YoY- 7.53%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 72,616 58,494 59,017 49,783 42,855 37,482 36,905 11.93%
PBT 24,199 17,481 12,363 13,981 12,460 9,888 9,507 16.84%
Tax -6,066 -3,826 -3,931 -3,559 -3,561 -2,480 -2,777 13.90%
NP 18,133 13,655 8,432 10,422 8,899 7,408 6,730 17.95%
-
NP to SH 16,689 12,716 7,952 9,569 8,899 7,408 6,730 16.33%
-
Tax Rate 25.07% 21.89% 31.80% 25.46% 28.58% 25.08% 29.21% -
Total Cost 54,483 44,839 50,585 39,361 33,956 30,074 30,175 10.34%
-
Net Worth 352,448 288,926 229,400 209,474 189,062 161,949 144,214 16.05%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 8,046 6,438 5,674 5,705 5,704 5,612 6,202 4.43%
Div Payout % 48.22% 50.63% 71.36% 59.63% 64.10% 75.76% 92.17% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 352,448 288,926 229,400 209,474 189,062 161,949 144,214 16.05%
NOSH 80,467 80,481 81,060 81,507 81,492 80,173 77,534 0.62%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 24.97% 23.34% 14.29% 20.93% 20.77% 19.76% 18.24% -
ROE 4.74% 4.40% 3.47% 4.57% 4.71% 4.57% 4.67% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 90.24 72.68 72.81 61.08 52.59 46.75 47.60 11.24%
EPS 20.74 15.80 9.81 11.74 10.92 9.24 8.68 15.61%
DPS 10.00 8.00 7.00 7.00 7.00 7.00 8.00 3.78%
NAPS 4.38 3.59 2.83 2.57 2.32 2.02 1.86 15.33%
Adjusted Per Share Value based on latest NOSH - 81,507
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 29.61 23.85 24.06 20.30 17.47 15.28 15.05 11.93%
EPS 6.80 5.18 3.24 3.90 3.63 3.02 2.74 16.34%
DPS 3.28 2.63 2.31 2.33 2.33 2.29 2.53 4.41%
NAPS 1.437 1.178 0.9353 0.8541 0.7709 0.6603 0.588 16.05%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 4.64 2.97 2.19 2.19 2.37 1.98 1.37 -
P/RPS 5.14 4.09 3.01 3.59 4.51 4.24 2.88 10.13%
P/EPS 22.37 18.80 22.32 18.65 21.70 21.43 15.78 5.98%
EY 4.47 5.32 4.48 5.36 4.61 4.67 6.34 -5.65%
DY 2.16 2.69 3.20 3.20 2.95 3.54 5.84 -15.26%
P/NAPS 1.06 0.83 0.77 0.85 1.02 0.98 0.74 6.16%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/10/10 23/11/09 21/11/08 15/11/07 24/11/06 28/11/05 24/11/04 -
Price 5.63 3.23 1.88 2.35 2.43 1.94 1.44 -
P/RPS 6.24 4.44 2.58 3.85 4.62 4.15 3.03 12.78%
P/EPS 27.15 20.44 19.16 20.02 22.25 21.00 16.59 8.55%
EY 3.68 4.89 5.22 5.00 4.49 4.76 6.03 -7.89%
DY 1.78 2.48 3.72 2.98 2.88 3.61 5.56 -17.28%
P/NAPS 1.29 0.90 0.66 0.91 1.05 0.96 0.77 8.97%

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