[FIMACOR] YoY Quarter Result on 30-Sep-2008 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -43.22%
YoY- -16.9%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 75,195 72,616 58,494 59,017 49,783 42,855 37,482 12.29%
PBT 27,432 24,199 17,481 12,363 13,981 12,460 9,888 18.52%
Tax -8,899 -6,066 -3,826 -3,931 -3,559 -3,561 -2,480 23.71%
NP 18,533 18,133 13,655 8,432 10,422 8,899 7,408 16.50%
-
NP to SH 16,956 16,689 12,716 7,952 9,569 8,899 7,408 14.79%
-
Tax Rate 32.44% 25.07% 21.89% 31.80% 25.46% 28.58% 25.08% -
Total Cost 56,662 54,483 44,839 50,585 39,361 33,956 30,074 11.12%
-
Net Worth 420,882 352,448 288,926 229,400 209,474 189,062 161,949 17.24%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 12,071 8,046 6,438 5,674 5,705 5,704 5,612 13.60%
Div Payout % 71.19% 48.22% 50.63% 71.36% 59.63% 64.10% 75.76% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 420,882 352,448 288,926 229,400 209,474 189,062 161,949 17.24%
NOSH 80,474 80,467 80,481 81,060 81,507 81,492 80,173 0.06%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 24.65% 24.97% 23.34% 14.29% 20.93% 20.77% 19.76% -
ROE 4.03% 4.74% 4.40% 3.47% 4.57% 4.71% 4.57% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 93.44 90.24 72.68 72.81 61.08 52.59 46.75 12.22%
EPS 21.07 20.74 15.80 9.81 11.74 10.92 9.24 14.71%
DPS 15.00 10.00 8.00 7.00 7.00 7.00 7.00 13.53%
NAPS 5.23 4.38 3.59 2.83 2.57 2.32 2.02 17.17%
Adjusted Per Share Value based on latest NOSH - 81,060
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 30.66 29.61 23.85 24.06 20.30 17.47 15.28 12.30%
EPS 6.91 6.80 5.18 3.24 3.90 3.63 3.02 14.78%
DPS 4.92 3.28 2.63 2.31 2.33 2.33 2.29 13.58%
NAPS 1.7161 1.437 1.178 0.9353 0.8541 0.7709 0.6603 17.24%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 5.22 4.64 2.97 2.19 2.19 2.37 1.98 -
P/RPS 5.59 5.14 4.09 3.01 3.59 4.51 4.24 4.71%
P/EPS 24.77 22.37 18.80 22.32 18.65 21.70 21.43 2.44%
EY 4.04 4.47 5.32 4.48 5.36 4.61 4.67 -2.38%
DY 2.87 2.16 2.69 3.20 3.20 2.95 3.54 -3.43%
P/NAPS 1.00 1.06 0.83 0.77 0.85 1.02 0.98 0.33%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 28/10/10 23/11/09 21/11/08 15/11/07 24/11/06 28/11/05 -
Price 5.73 5.63 3.23 1.88 2.35 2.43 1.94 -
P/RPS 6.13 6.24 4.44 2.58 3.85 4.62 4.15 6.71%
P/EPS 27.20 27.15 20.44 19.16 20.02 22.25 21.00 4.40%
EY 3.68 3.68 4.89 5.22 5.00 4.49 4.76 -4.19%
DY 2.62 1.78 2.48 3.72 2.98 2.88 3.61 -5.19%
P/NAPS 1.10 1.29 0.90 0.66 0.91 1.05 0.96 2.29%

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