[FIMACOR] YoY Quarter Result on 31-Dec-2010 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 39.26%
YoY- 15.22%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 89,830 72,605 66,636 75,422 75,387 54,801 41,602 13.67%
PBT 33,297 19,202 16,678 33,734 29,311 12,605 8,426 25.71%
Tax -8,140 -4,244 -4,394 -8,499 -6,694 -2,778 -2,083 25.47%
NP 25,157 14,958 12,284 25,235 22,617 9,827 6,343 25.78%
-
NP to SH 24,122 14,252 11,322 23,241 20,171 9,162 6,622 24.01%
-
Tax Rate 24.45% 22.10% 26.35% 25.19% 22.84% 22.04% 24.72% -
Total Cost 64,673 57,647 54,352 50,187 52,770 44,974 35,259 10.62%
-
Net Worth 475,520 457,898 420,853 361,329 301,840 220,147 213,402 14.27%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 475,520 457,898 420,853 361,329 301,840 220,147 213,402 14.27%
NOSH 80,460 80,474 80,469 80,474 80,490 80,936 81,451 -0.20%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 28.01% 20.60% 18.43% 33.46% 30.00% 17.93% 15.25% -
ROE 5.07% 3.11% 2.69% 6.43% 6.68% 4.16% 3.10% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 111.65 90.22 82.81 93.72 93.66 67.71 51.08 13.90%
EPS 29.98 17.71 14.07 28.88 25.06 11.32 8.13 24.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.91 5.69 5.23 4.49 3.75 2.72 2.62 14.50%
Adjusted Per Share Value based on latest NOSH - 80,474
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 36.63 29.60 27.17 30.75 30.74 22.34 16.96 13.68%
EPS 9.84 5.81 4.62 9.48 8.22 3.74 2.70 24.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9388 1.867 1.7159 1.4732 1.2307 0.8976 0.8701 14.27%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 6.20 5.94 5.80 6.45 3.10 1.97 2.52 -
P/RPS 5.55 6.58 7.00 6.88 3.31 2.91 4.93 1.99%
P/EPS 20.68 33.54 41.22 22.33 12.37 17.40 31.00 -6.51%
EY 4.84 2.98 2.43 4.48 8.08 5.75 3.23 6.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.04 1.11 1.44 0.83 0.72 0.96 1.50%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/02/14 26/02/13 21/02/12 21/02/11 24/02/10 25/02/09 20/02/08 -
Price 6.42 5.74 6.75 6.35 3.22 1.89 2.33 -
P/RPS 5.75 6.36 8.15 6.78 3.44 2.79 4.56 3.93%
P/EPS 21.41 32.41 47.97 21.99 12.85 16.70 28.66 -4.74%
EY 4.67 3.09 2.08 4.55 7.78 5.99 3.49 4.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.01 1.29 1.41 0.86 0.69 0.89 3.43%

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