[FIMACOR] YoY Quarter Result on 31-Dec-2005 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
06-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 54.91%
YoY- 63.99%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 54,801 41,602 44,422 49,875 28,881 25,055 39,670 5.52%
PBT 12,605 8,426 10,933 15,879 9,160 3,741 6,085 12.89%
Tax -2,778 -2,083 -3,775 -4,403 -2,162 -1,286 -1,842 7.08%
NP 9,827 6,343 7,158 11,476 6,998 2,455 4,243 15.01%
-
NP to SH 9,162 6,622 7,158 11,476 6,998 2,455 4,243 13.67%
-
Tax Rate 22.04% 24.72% 34.53% 27.73% 23.60% 34.38% 30.27% -
Total Cost 44,974 35,259 37,264 38,399 21,883 22,600 35,427 4.05%
-
Net Worth 220,147 213,402 195,218 172,420 151,455 133,979 125,431 9.81%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - 5,421 - -
Div Payout % - - - - - 220.82% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 220,147 213,402 195,218 172,420 151,455 133,979 125,431 9.81%
NOSH 80,936 81,451 81,340 80,195 77,669 77,444 77,427 0.74%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 17.93% 15.25% 16.11% 23.01% 24.23% 9.80% 10.70% -
ROE 4.16% 3.10% 3.67% 6.66% 4.62% 1.83% 3.38% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 67.71 51.08 54.61 62.19 37.18 32.35 51.24 4.75%
EPS 11.32 8.13 8.80 14.31 9.01 3.17 5.48 12.83%
DPS 0.00 0.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 2.72 2.62 2.40 2.15 1.95 1.73 1.62 9.01%
Adjusted Per Share Value based on latest NOSH - 80,195
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 22.34 16.96 18.11 20.34 11.78 10.22 16.17 5.52%
EPS 3.74 2.70 2.92 4.68 2.85 1.00 1.73 13.69%
DPS 0.00 0.00 0.00 0.00 0.00 2.21 0.00 -
NAPS 0.8976 0.8701 0.796 0.703 0.6175 0.5463 0.5114 9.82%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.97 2.52 2.40 1.98 1.67 1.31 1.00 -
P/RPS 2.91 4.93 4.39 3.18 4.49 4.05 1.95 6.89%
P/EPS 17.40 31.00 27.27 13.84 18.53 41.32 18.25 -0.79%
EY 5.75 3.23 3.67 7.23 5.40 2.42 5.48 0.80%
DY 0.00 0.00 0.00 0.00 0.00 5.34 0.00 -
P/NAPS 0.72 0.96 1.00 0.92 0.86 0.76 0.62 2.52%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 20/02/08 13/02/07 06/02/06 24/01/05 19/02/04 24/02/03 -
Price 1.89 2.33 2.36 2.00 1.78 1.44 1.00 -
P/RPS 2.79 4.56 4.32 3.22 4.79 4.45 1.95 6.14%
P/EPS 16.70 28.66 26.82 13.98 19.76 45.43 18.25 -1.46%
EY 5.99 3.49 3.73 7.16 5.06 2.20 5.48 1.49%
DY 0.00 0.00 0.00 0.00 0.00 4.86 0.00 -
P/NAPS 0.69 0.89 0.98 0.93 0.91 0.83 0.62 1.79%

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