[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

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Quarter Result
Revenue	72,616	58,494	59,017	49,783	42,855	37,482	36,905	11.93%
YoY %	24.14%	-0.89%	18.55%	16.17%	14.33%	1.56%	-	-
Horiz. %	196.76%	158.50%	159.92%	134.90%	116.12%	101.56%	100.00%	-
PBT	24,199	17,481	12,363	13,981	12,460	9,888	9,507	16.84%
YoY %	38.43%	41.40%	-11.57%	12.21%	26.01%	4.01%	-	-
Horiz. %	254.54%	183.88%	130.04%	147.06%	131.06%	104.01%	100.00%	-
Tax	-6,066	-3,826	-3,931	-3,559	-3,561	-2,480	-2,777	13.90%
YoY %	-58.55%	2.67%	-10.45%	0.06%	-43.59%	10.69%	-	-
Horiz. %	218.44%	137.77%	141.56%	128.16%	128.23%	89.31%	100.00%	-
NP	18,133	13,655	8,432	10,422	8,899	7,408	6,730	17.95%
YoY %	32.79%	61.94%	-19.09%	17.11%	20.13%	10.07%	-	-
Horiz. %	269.44%	202.90%	125.29%	154.86%	132.23%	110.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,689	12,716	7,952	9,569	8,899	7,408	6,730	16.33%
YoY %	31.24%	59.91%	-16.90%	7.53%	20.13%	10.07%	-	-
Horiz. %	247.98%	188.95%	118.16%	142.18%	132.23%	110.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.07%	21.89%	31.80%	25.46%	28.58%	25.08%	29.21%	-
YoY %	14.53%	-31.16%	24.90%	-10.92%	13.96%	-14.14%	-	-
Horiz. %	85.83%	74.94%	108.87%	87.16%	97.84%	85.86%	100.00%	-
Total Cost	54,483	44,839	50,585	39,361	33,956	30,074	30,175	10.34%
YoY %	21.51%	-11.36%	28.52%	15.92%	12.91%	-0.33%	-	-
Horiz. %	180.56%	148.60%	167.64%	130.44%	112.53%	99.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	352,448	288,926	229,400	209,474	189,062	161,949	144,214	16.05%
YoY %	21.99%	25.95%	9.51%	10.80%	16.74%	12.30%	-	-
Horiz. %	244.39%	200.35%	159.07%	145.25%	131.10%	112.30%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	8,046	6,438	5,674	5,705	5,704	5,612	6,202	4.43%
YoY %	24.98%	13.46%	-0.54%	0.02%	1.64%	-9.51%	-	-
Horiz. %	129.73%	103.81%	91.49%	91.99%	91.97%	90.49%	100.00%	-
Div Payout %	48.22%	50.63%	71.36%	59.63%	64.10%	75.76%	92.17%	-
YoY %	-4.76%	-29.05%	19.67%	-6.97%	-15.39%	-17.80%	-	-
Horiz. %	52.32%	54.93%	77.42%	64.70%	69.55%	82.20%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	352,448	288,926	229,400	209,474	189,062	161,949	144,214	16.05%
YoY %	21.99%	25.95%	9.51%	10.80%	16.74%	12.30%	-	-
Horiz. %	244.39%	200.35%	159.07%	145.25%	131.10%	112.30%	100.00%	-
NOSH	80,467	80,481	81,060	81,507	81,492	80,173	77,534	0.62%
YoY %	-0.02%	-0.71%	-0.55%	0.02%	1.65%	3.40%	-	-
Horiz. %	103.78%	103.80%	104.55%	105.12%	105.10%	103.40%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	24.97%	23.34%	14.29%	20.93%	20.77%	19.76%	18.24%	-
YoY %	6.98%	63.33%	-31.72%	0.77%	5.11%	8.33%	-	-
Horiz. %	136.90%	127.96%	78.34%	114.75%	113.87%	108.33%	100.00%	-
ROE	4.74%	4.40%	3.47%	4.57%	4.71%	4.57%	4.67%	-
YoY %	7.73%	26.80%	-24.07%	-2.97%	3.06%	-2.14%	-	-
Horiz. %	101.50%	94.22%	74.30%	97.86%	100.86%	97.86%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	90.24	72.68	72.81	61.08	52.59	46.75	47.60	11.24%
YoY %	24.16%	-0.18%	19.20%	16.14%	12.49%	-1.79%	-	-
Horiz. %	189.58%	152.69%	152.96%	128.32%	110.48%	98.21%	100.00%	-
EPS	20.74	15.80	9.81	11.74	10.92	9.24	8.68	15.61%
YoY %	31.27%	61.06%	-16.44%	7.51%	18.18%	6.45%	-	-
Horiz. %	238.94%	182.03%	113.02%	135.25%	125.81%	106.45%	100.00%	-
DPS	10.00	8.00	7.00	7.00	7.00	7.00	8.00	3.78%
YoY %	25.00%	14.29%	0.00%	0.00%	0.00%	-12.50%	-	-
Horiz. %	125.00%	100.00%	87.50%	87.50%	87.50%	87.50%	100.00%	-
NAPS	4.38	3.59	2.83	2.57	2.32	2.02	1.86	15.33%
YoY %	22.01%	26.86%	10.12%	10.78%	14.85%	8.60%	-	-
Horiz. %	235.48%	193.01%	152.15%	138.17%	124.73%	108.60%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 81,507
RPS	29.61	23.85	24.06	20.30	17.47	15.28	15.05	11.93%
YoY %	24.15%	-0.87%	18.52%	16.20%	14.33%	1.53%	-	-
Horiz. %	196.74%	158.47%	159.87%	134.88%	116.08%	101.53%	100.00%	-
EPS	6.80	5.18	3.24	3.90	3.63	3.02	2.74	16.34%
YoY %	31.27%	59.88%	-16.92%	7.44%	20.20%	10.22%	-	-
Horiz. %	248.18%	189.05%	118.25%	142.34%	132.48%	110.22%	100.00%	-
DPS	3.28	2.63	2.31	2.33	2.33	2.29	2.53	4.41%
YoY %	24.71%	13.85%	-0.86%	0.00%	1.75%	-9.49%	-	-
Horiz. %	129.64%	103.95%	91.30%	92.09%	92.09%	90.51%	100.00%	-
NAPS	1.437	1.178	0.9353	0.8541	0.7709	0.6603	0.588	16.05%
YoY %	21.99%	25.95%	9.51%	10.79%	16.75%	12.30%	-	-
Horiz. %	244.39%	200.34%	159.06%	145.26%	131.11%	112.30%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	25.67%	35.88%	-16.16%	-20.40%	6.37%	47.22%	-	-
Horiz. %	178.47%	142.01%	104.51%	124.65%	156.60%	147.22%	100.00%	-
P/EPS	22.37	18.80	22.32	18.65	21.70	21.43	15.78	5.98%
YoY %	18.99%	-15.77%	19.68%	-14.06%	1.26%	35.80%	-	-
Horiz. %	141.76%	119.14%	141.44%	118.19%	137.52%	135.80%	100.00%	-
EY	4.47	5.32	4.48	5.36	4.61	4.67	6.34	-5.65%
YoY %	-15.98%	18.75%	-16.42%	16.27%	-1.28%	-26.34%	-	-
Horiz. %	70.50%	83.91%	70.66%	84.54%	72.71%	73.66%	100.00%	-
DY	2.16	2.69	3.20	3.20	2.95	3.54	5.84	-15.26%
YoY %	-19.70%	-15.94%	0.00%	8.47%	-16.67%	-39.38%	-	-
Horiz. %	36.99%	46.06%	54.79%	54.79%	50.51%	60.62%	100.00%	-
P/NAPS	1.06	0.83	0.77	0.85	1.02	0.98	0.74	6.16%
YoY %	27.71%	7.79%	-9.41%	-16.67%	4.08%	32.43%	-	-
Horiz. %	143.24%	112.16%	104.05%	114.86%	137.84%	132.43%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
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%
YoY %	40.54%	72.09%	-32.99%	-16.67%	11.33%	36.96%	-	-
Horiz. %	205.94%	146.53%	85.15%	127.06%	152.48%	136.96%	100.00%	-
P/EPS	27.15	20.44	19.16	20.02	22.25	21.00	16.59	8.55%
YoY %	32.83%	6.68%	-4.30%	-10.02%	5.95%	26.58%	-	-
Horiz. %	163.65%	123.21%	115.49%	120.68%	134.12%	126.58%	100.00%	-
EY	3.68	4.89	5.22	5.00	4.49	4.76	6.03	-7.89%
YoY %	-24.74%	-6.32%	4.40%	11.36%	-5.67%	-21.06%	-	-
Horiz. %	61.03%	81.09%	86.57%	82.92%	74.46%	78.94%	100.00%	-
DY	1.78	2.48	3.72	2.98	2.88	3.61	5.56	-17.28%
YoY %	-28.23%	-33.33%	24.83%	3.47%	-20.22%	-35.07%	-	-
Horiz. %	32.01%	44.60%	66.91%	53.60%	51.80%	64.93%	100.00%	-
P/NAPS	1.29	0.90	0.66	0.91	1.05	0.96	0.77	8.97%
YoY %	43.33%	36.36%	-27.47%	-13.33%	9.38%	24.68%	-	-
Horiz. %	167.53%	116.88%	85.71%	118.18%	136.36%	124.68%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos