[FIMACOR] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 58.63%
YoY- 120.16%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 72,605 66,636 75,422 75,387 54,801 41,602 44,422 8.52%
PBT 19,202 16,678 33,734 29,311 12,605 8,426 10,933 9.83%
Tax -4,244 -4,394 -8,499 -6,694 -2,778 -2,083 -3,775 1.96%
NP 14,958 12,284 25,235 22,617 9,827 6,343 7,158 13.05%
-
NP to SH 14,252 11,322 23,241 20,171 9,162 6,622 7,158 12.15%
-
Tax Rate 22.10% 26.35% 25.19% 22.84% 22.04% 24.72% 34.53% -
Total Cost 57,647 54,352 50,187 52,770 44,974 35,259 37,264 7.53%
-
Net Worth 457,898 420,853 361,329 301,840 220,147 213,402 195,218 15.25%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 457,898 420,853 361,329 301,840 220,147 213,402 195,218 15.25%
NOSH 80,474 80,469 80,474 80,490 80,936 81,451 81,340 -0.17%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 20.60% 18.43% 33.46% 30.00% 17.93% 15.25% 16.11% -
ROE 3.11% 2.69% 6.43% 6.68% 4.16% 3.10% 3.67% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 90.22 82.81 93.72 93.66 67.71 51.08 54.61 8.71%
EPS 17.71 14.07 28.88 25.06 11.32 8.13 8.80 12.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.69 5.23 4.49 3.75 2.72 2.62 2.40 15.45%
Adjusted Per Share Value based on latest NOSH - 80,490
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 29.60 27.17 30.75 30.74 22.34 16.96 18.11 8.52%
EPS 5.81 4.62 9.48 8.22 3.74 2.70 2.92 12.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.867 1.7159 1.4732 1.2307 0.8976 0.8701 0.796 15.25%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 5.94 5.80 6.45 3.10 1.97 2.52 2.40 -
P/RPS 6.58 7.00 6.88 3.31 2.91 4.93 4.39 6.97%
P/EPS 33.54 41.22 22.33 12.37 17.40 31.00 27.27 3.50%
EY 2.98 2.43 4.48 8.08 5.75 3.23 3.67 -3.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.11 1.44 0.83 0.72 0.96 1.00 0.65%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 21/02/12 21/02/11 24/02/10 25/02/09 20/02/08 13/02/07 -
Price 5.74 6.75 6.35 3.22 1.89 2.33 2.36 -
P/RPS 6.36 8.15 6.78 3.44 2.79 4.56 4.32 6.65%
P/EPS 32.41 47.97 21.99 12.85 16.70 28.66 26.82 3.20%
EY 3.09 2.08 4.55 7.78 5.99 3.49 3.73 -3.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.29 1.41 0.86 0.69 0.89 0.98 0.50%

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