[FIMACOR] YoY Quarter Result on 30-Sep-2010 [#2]

Stock

[FIMACOR] FIMA CORPORATION BHD

Announcement Date

28-Oct-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2011

Quarter

30-Sep-2010 [#2]

Profit Trend

QoQ- -27.21%

YoY- 31.24%

Quarter Report

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Quarter Result
Revenue	82,527	83,732	75,195	72,616	58,494	59,017	49,783	8.78%
YoY %	-1.44%	11.35%	3.55%	24.14%	-0.89%	18.55%	-	-
Horiz. %	165.77%	168.19%	151.05%	145.87%	117.50%	118.55%	100.00%	-
PBT	26,253	25,250	27,432	24,199	17,481	12,363	13,981	11.06%
YoY %	3.97%	-7.95%	13.36%	38.43%	41.40%	-11.57%	-	-
Horiz. %	187.78%	180.60%	196.21%	173.08%	125.03%	88.43%	100.00%	-
Tax	-6,764	-6,255	-8,899	-6,066	-3,826	-3,931	-3,559	11.28%
YoY %	-8.14%	29.71%	-46.70%	-58.55%	2.67%	-10.45%	-	-
Horiz. %	190.05%	175.75%	250.04%	170.44%	107.50%	110.45%	100.00%	-
NP	19,489	18,995	18,533	18,133	13,655	8,432	10,422	10.98%
YoY %	2.60%	2.49%	2.21%	32.79%	61.94%	-19.09%	-	-
Horiz. %	187.00%	182.26%	177.83%	173.99%	131.02%	80.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,135	17,687	16,956	16,689	12,716	7,952	9,569	12.23%
YoY %	8.19%	4.31%	1.60%	31.24%	59.91%	-16.90%	-	-
Horiz. %	199.97%	184.84%	177.20%	174.41%	132.89%	83.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.76%	24.77%	32.44%	25.07%	21.89%	31.80%	25.46%	-
YoY %	4.00%	-23.64%	29.40%	14.53%	-31.16%	24.90%	-	-
Horiz. %	101.18%	97.29%	127.42%	98.47%	85.98%	124.90%	100.00%	-
Total Cost	63,038	64,737	56,662	54,483	44,839	50,585	39,361	8.15%
YoY %	-2.62%	14.25%	4.00%	21.51%	-11.36%	28.52%	-	-
Horiz. %	160.15%	164.47%	143.95%	138.42%	113.92%	128.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	466,707	465,913	420,882	352,448	288,926	229,400	209,474	14.27%
YoY %	0.17%	10.70%	19.42%	21.99%	25.95%	9.51%	-	-
Horiz. %	222.80%	222.42%	200.92%	168.25%	137.93%	109.51%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	12,070	12,070	12,071	8,046	6,438	5,674	5,705	13.29%
YoY %	0.00%	-0.01%	50.02%	24.98%	13.46%	-0.54%	-	-
Horiz. %	211.57%	211.57%	211.59%	141.03%	112.85%	99.46%	100.00%	-
Div Payout %	63.08%	68.24%	71.19%	48.22%	50.63%	71.36%	59.63%	-
YoY %	-7.56%	-4.14%	47.64%	-4.76%	-29.05%	19.67%	-	-
Horiz. %	105.79%	114.44%	119.39%	80.87%	84.91%	119.67%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	466,707	465,913	420,882	352,448	288,926	229,400	209,474	14.27%
YoY %	0.17%	10.70%	19.42%	21.99%	25.95%	9.51%	-	-
Horiz. %	222.80%	222.42%	200.92%	168.25%	137.93%	109.51%	100.00%	-
NOSH	80,466	80,468	80,474	80,467	80,481	81,060	81,507	-0.21%
YoY %	-0.00%	-0.01%	0.01%	-0.02%	-0.71%	-0.55%	-	-
Horiz. %	98.72%	98.73%	98.73%	98.72%	98.74%	99.45%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	23.62%	22.69%	24.65%	24.97%	23.34%	14.29%	20.93%	-
YoY %	4.10%	-7.95%	-1.28%	6.98%	63.33%	-31.72%	-	-
Horiz. %	112.85%	108.41%	117.77%	119.30%	111.51%	68.28%	100.00%	-
ROE	4.10%	3.80%	4.03%	4.74%	4.40%	3.47%	4.57%	-
YoY %	7.89%	-5.71%	-14.98%	7.73%	26.80%	-24.07%	-	-
Horiz. %	89.72%	83.15%	88.18%	103.72%	96.28%	75.93%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	102.56	104.06	93.44	90.24	72.68	72.81	61.08	9.01%
YoY %	-1.44%	11.37%	3.55%	24.16%	-0.18%	19.20%	-	-
Horiz. %	167.91%	170.37%	152.98%	147.74%	118.99%	119.20%	100.00%	-
EPS	23.78	21.98	21.07	20.74	15.80	9.81	11.74	12.47%
YoY %	8.19%	4.32%	1.59%	31.27%	61.06%	-16.44%	-	-
Horiz. %	202.56%	187.22%	179.47%	176.66%	134.58%	83.56%	100.00%	-
DPS	15.00	15.00	15.00	10.00	8.00	7.00	7.00	13.53%
YoY %	0.00%	0.00%	50.00%	25.00%	14.29%	0.00%	-	-
Horiz. %	214.29%	214.29%	214.29%	142.86%	114.29%	100.00%	100.00%	-
NAPS	5.80	5.79	5.23	4.38	3.59	2.83	2.57	14.51%
YoY %	0.17%	10.71%	19.41%	22.01%	26.86%	10.12%	-	-
Horiz. %	225.68%	225.29%	203.50%	170.43%	139.69%	110.12%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 80,467
RPS	33.65	34.14	30.66	29.61	23.85	24.06	20.30	8.77%
YoY %	-1.44%	11.35%	3.55%	24.15%	-0.87%	18.52%	-	-
Horiz. %	165.76%	168.18%	151.03%	145.86%	117.49%	118.52%	100.00%	-
EPS	7.80	7.21	6.91	6.80	5.18	3.24	3.90	12.23%
YoY %	8.18%	4.34%	1.62%	31.27%	59.88%	-16.92%	-	-
Horiz. %	200.00%	184.87%	177.18%	174.36%	132.82%	83.08%	100.00%	-
DPS	4.92	4.92	4.92	3.28	2.63	2.31	2.33	13.25%
YoY %	0.00%	0.00%	50.00%	24.71%	13.85%	-0.86%	-	-
Horiz. %	211.16%	211.16%	211.16%	140.77%	112.88%	99.14%	100.00%	-
NAPS	1.9029	1.8997	1.7161	1.437	1.178	0.9353	0.8541	14.26%
YoY %	0.17%	10.70%	19.42%	21.99%	25.95%	9.51%	-	-
Horiz. %	222.80%	222.42%	200.92%	168.25%	137.92%	109.51%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	6.14	5.91	5.22	4.64	2.97	2.19	2.19	-
P/RPS	5.99	5.68	5.59	5.14	4.09	3.01	3.59	8.89%
YoY %	5.46%	1.61%	8.75%	25.67%	35.88%	-16.16%	-	-
Horiz. %	166.85%	158.22%	155.71%	143.18%	113.93%	83.84%	100.00%	-
P/EPS	25.82	26.89	24.77	22.37	18.80	22.32	18.65	5.56%
YoY %	-3.98%	8.56%	10.73%	18.99%	-15.77%	19.68%	-	-
Horiz. %	138.45%	144.18%	132.82%	119.95%	100.80%	119.68%	100.00%	-
EY	3.87	3.72	4.04	4.47	5.32	4.48	5.36	-5.27%
YoY %	4.03%	-7.92%	-9.62%	-15.98%	18.75%	-16.42%	-	-
Horiz. %	72.20%	69.40%	75.37%	83.40%	99.25%	83.58%	100.00%	-
DY	2.44	2.54	2.87	2.16	2.69	3.20	3.20	-4.41%
YoY %	-3.94%	-11.50%	32.87%	-19.70%	-15.94%	0.00%	-	-
Horiz. %	76.25%	79.38%	89.69%	67.50%	84.06%	100.00%	100.00%	-
P/NAPS	1.06	1.02	1.00	1.06	0.83	0.77	0.85	3.74%
YoY %	3.92%	2.00%	-5.66%	27.71%	7.79%	-9.41%	-	-
Horiz. %	124.71%	120.00%	117.65%	124.71%	97.65%	90.59%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	26/11/13	28/11/12	22/11/11	28/10/10	23/11/09	21/11/08	15/11/07	-
Price	6.60	5.85	5.73	5.63	3.23	1.88	2.35	-
P/RPS	6.44	5.62	6.13	6.24	4.44	2.58	3.85	8.94%
YoY %	14.59%	-8.32%	-1.76%	40.54%	72.09%	-32.99%	-	-
Horiz. %	167.27%	145.97%	159.22%	162.08%	115.32%	67.01%	100.00%	-
P/EPS	27.75	26.62	27.20	27.15	20.44	19.16	20.02	5.58%
YoY %	4.24%	-2.13%	0.18%	32.83%	6.68%	-4.30%	-	-
Horiz. %	138.61%	132.97%	135.86%	135.61%	102.10%	95.70%	100.00%	-
EY	3.60	3.76	3.68	3.68	4.89	5.22	5.00	-5.32%
YoY %	-4.26%	2.17%	0.00%	-24.74%	-6.32%	4.40%	-	-
Horiz. %	72.00%	75.20%	73.60%	73.60%	97.80%	104.40%	100.00%	-
DY	2.27	2.56	2.62	1.78	2.48	3.72	2.98	-4.43%
YoY %	-11.33%	-2.29%	47.19%	-28.23%	-33.33%	24.83%	-	-
Horiz. %	76.17%	85.91%	87.92%	59.73%	83.22%	124.83%	100.00%	-
P/NAPS	1.14	1.01	1.10	1.29	0.90	0.66	0.91	3.82%
YoY %	12.87%	-8.18%	-14.73%	43.33%	36.36%	-27.47%	-	-
Horiz. %	125.27%	110.99%	120.88%	141.76%	98.90%	72.53%	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