[FIMACOR] YoY Quarter Result on 31-Mar-2004 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 47.62%
YoY- 9.62%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 31,988 35,296 24,156 17,881 27,618 13,247 27,907 2.29%
PBT 7,199 10,317 6,481 4,892 2,559 1,891 5,620 4.21%
Tax -2,167 -2,797 -2,550 -1,268 747 -1,254 -2,232 -0.49%
NP 5,032 7,520 3,931 3,624 3,306 637 3,388 6.81%
-
NP to SH 5,032 7,520 3,931 3,624 3,306 637 3,388 6.81%
-
Tax Rate 30.10% 27.11% 39.35% 25.92% -29.19% 66.31% 39.72% -
Total Cost 26,956 27,776 20,225 14,257 24,312 12,610 24,519 1.59%
-
Net Worth 200,468 160,689 150,234 140,933 129,221 121,826 111,464 10.27%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 6,492 6,427 3,892 5,420 3,868 3,981 2,322 18.68%
Div Payout % 129.03% 85.47% 99.01% 149.57% 117.03% 625.00% 68.54% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 200,468 160,689 150,234 140,933 129,221 121,826 111,464 10.27%
NOSH 81,161 80,344 77,841 77,435 77,378 79,624 30,962 17.41%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 15.73% 21.31% 16.27% 20.27% 11.97% 4.81% 12.14% -
ROE 2.51% 4.68% 2.62% 2.57% 2.56% 0.52% 3.04% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 39.41 43.93 31.03 23.09 35.69 16.64 90.13 -12.87%
EPS 6.20 9.36 5.05 4.68 4.27 0.80 4.40 5.87%
DPS 8.00 8.00 5.00 7.00 5.00 5.00 7.50 1.08%
NAPS 2.47 2.00 1.93 1.82 1.67 1.53 3.60 -6.08%
Adjusted Per Share Value based on latest NOSH - 77,435
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 13.04 14.39 9.85 7.29 11.26 5.40 11.38 2.29%
EPS 2.05 3.07 1.60 1.48 1.35 0.26 1.38 6.81%
DPS 2.65 2.62 1.59 2.21 1.58 1.62 0.95 18.63%
NAPS 0.8174 0.6552 0.6125 0.5746 0.5269 0.4967 0.4545 10.27%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.30 2.36 1.79 1.46 1.19 1.21 0.60 -
P/RPS 5.84 5.37 5.77 6.32 3.33 7.27 0.67 43.43%
P/EPS 37.10 25.21 35.45 31.20 27.85 151.25 5.48 37.52%
EY 2.70 3.97 2.82 3.21 3.59 0.66 18.24 -27.25%
DY 3.48 3.39 2.79 4.79 4.20 4.13 12.50 -19.18%
P/NAPS 0.93 1.18 0.93 0.80 0.71 0.79 0.17 32.72%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 23/05/06 26/05/05 19/05/04 21/05/03 20/05/02 21/05/01 -
Price 2.10 2.51 1.80 1.32 1.01 1.20 0.71 -
P/RPS 5.33 5.71 5.80 5.72 2.83 7.21 0.79 37.44%
P/EPS 33.87 26.82 35.64 28.21 23.64 150.00 6.49 31.68%
EY 2.95 3.73 2.81 3.55 4.23 0.67 15.41 -24.07%
DY 3.81 3.19 2.78 5.30 4.95 4.17 10.56 -15.61%
P/NAPS 0.85 1.26 0.93 0.73 0.60 0.78 0.20 27.25%

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