[FIMACOR] YoY Quarter Result on 31-Dec-2008 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 15.22%
YoY- 38.36%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 66,636 75,422 75,387 54,801 41,602 44,422 49,875 4.94%
PBT 16,678 33,734 29,311 12,605 8,426 10,933 15,879 0.82%
Tax -4,394 -8,499 -6,694 -2,778 -2,083 -3,775 -4,403 -0.03%
NP 12,284 25,235 22,617 9,827 6,343 7,158 11,476 1.13%
-
NP to SH 11,322 23,241 20,171 9,162 6,622 7,158 11,476 -0.22%
-
Tax Rate 26.35% 25.19% 22.84% 22.04% 24.72% 34.53% 27.73% -
Total Cost 54,352 50,187 52,770 44,974 35,259 37,264 38,399 5.95%
-
Net Worth 420,853 361,329 301,840 220,147 213,402 195,218 172,420 16.02%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 420,853 361,329 301,840 220,147 213,402 195,218 172,420 16.02%
NOSH 80,469 80,474 80,490 80,936 81,451 81,340 80,195 0.05%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 18.43% 33.46% 30.00% 17.93% 15.25% 16.11% 23.01% -
ROE 2.69% 6.43% 6.68% 4.16% 3.10% 3.67% 6.66% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 82.81 93.72 93.66 67.71 51.08 54.61 62.19 4.88%
EPS 14.07 28.88 25.06 11.32 8.13 8.80 14.31 -0.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.23 4.49 3.75 2.72 2.62 2.40 2.15 15.96%
Adjusted Per Share Value based on latest NOSH - 80,936
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 27.17 30.75 30.74 22.34 16.96 18.11 20.34 4.94%
EPS 4.62 9.48 8.22 3.74 2.70 2.92 4.68 -0.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7159 1.4732 1.2307 0.8976 0.8701 0.796 0.703 16.02%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 5.80 6.45 3.10 1.97 2.52 2.40 1.98 -
P/RPS 7.00 6.88 3.31 2.91 4.93 4.39 3.18 14.04%
P/EPS 41.22 22.33 12.37 17.40 31.00 27.27 13.84 19.93%
EY 2.43 4.48 8.08 5.75 3.23 3.67 7.23 -16.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.44 0.83 0.72 0.96 1.00 0.92 3.17%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 21/02/11 24/02/10 25/02/09 20/02/08 13/02/07 06/02/06 -
Price 6.75 6.35 3.22 1.89 2.33 2.36 2.00 -
P/RPS 8.15 6.78 3.44 2.79 4.56 4.32 3.22 16.73%
P/EPS 47.97 21.99 12.85 16.70 28.66 26.82 13.98 22.80%
EY 2.08 4.55 7.78 5.99 3.49 3.73 7.16 -18.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.41 0.86 0.69 0.89 0.98 0.93 5.60%

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