[FIMACOR] YoY TTM Result on 30-Jun-2004 [#1]

Stock

[FIMACOR] FIMA CORPORATION BHD

Announcement Date

26-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Mar-2005

Quarter

30-Jun-2004 [#1]

Profit Trend

QoQ- 13.22%

YoY- 33.25%

Quarter Report

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	159,435	160,700	124,479	97,521	110,042	79,899	113,294	5.85%
YoY %	-0.79%	29.10%	27.64%	-11.38%	37.73%	-29.48%	-	-
Horiz. %	140.73%	141.84%	109.87%	86.08%	97.13%	70.52%	100.00%	-
PBT	38,483	45,206	33,118	21,915	15,083	15,567	12,880	20.00%
YoY %	-14.87%	36.50%	51.12%	45.30%	-3.11%	20.86%	-	-
Horiz. %	298.78%	350.98%	257.13%	170.15%	117.10%	120.86%	100.00%	-
Tax	-11,555	-12,260	-9,655	-6,275	-3,346	-5,827	-4,447	17.24%
YoY %	5.75%	-26.98%	-53.86%	-87.54%	42.58%	-31.03%	-	-
Horiz. %	259.84%	275.69%	217.11%	141.11%	75.24%	131.03%	100.00%	-
NP	26,928	32,946	23,463	15,640	11,737	9,740	8,433	21.33%
YoY %	-18.27%	40.42%	50.02%	33.25%	20.50%	15.50%	-	-
Horiz. %	319.32%	390.68%	278.23%	185.46%	139.18%	115.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,199	32,946	23,463	15,640	11,737	9,740	5,868	29.10%
YoY %	-17.44%	40.42%	50.02%	33.25%	20.50%	65.99%	-	-
Horiz. %	463.51%	561.45%	399.85%	266.53%	200.02%	165.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.03%	27.12%	29.15%	28.63%	22.18%	37.43%	34.53%	-
YoY %	10.73%	-6.96%	1.82%	29.08%	-40.74%	8.40%	-	-
Horiz. %	86.97%	78.54%	84.42%	82.91%	64.23%	108.40%	100.00%	-
Total Cost	132,507	127,754	101,016	81,881	98,305	70,159	104,861	3.97%
YoY %	3.72%	26.47%	23.37%	-16.71%	40.12%	-33.09%	-	-
Horiz. %	126.36%	121.83%	96.33%	78.09%	93.75%	66.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	202,851	184,580	159,529	144,109	131,453	116,614	92,460	13.98%
YoY %	9.90%	15.70%	10.70%	9.63%	12.72%	26.12%	-	-
Horiz. %	219.39%	199.63%	172.54%	155.86%	142.17%	126.12%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	12,197	12,039	10,094	10,841	7,740	3,981	2,322	31.82%
YoY %	1.31%	19.27%	-6.89%	40.06%	94.42%	71.45%	-	-
Horiz. %	525.28%	518.48%	434.71%	466.88%	333.33%	171.45%	100.00%	-
Div Payout %	44.84%	36.54%	43.02%	69.32%	65.95%	40.88%	39.57%	-
YoY %	22.71%	-15.06%	-37.94%	5.11%	61.33%	3.31%	-	-
Horiz. %	113.32%	92.34%	108.72%	175.18%	166.67%	103.31%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	202,851	184,580	159,529	144,109	131,453	116,614	92,460	13.98%
YoY %	9.90%	15.70%	10.70%	9.63%	12.72%	26.12%	-	-
Horiz. %	219.39%	199.63%	172.54%	155.86%	142.17%	126.12%	100.00%	-
NOSH	81,466	81,672	80,165	77,478	77,325	75,235	30,820	17.57%
YoY %	-0.25%	1.88%	3.47%	0.20%	2.78%	144.11%	-	-
Horiz. %	264.33%	265.00%	260.11%	251.39%	250.89%	244.11%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	16.89%	20.50%	18.85%	16.04%	10.67%	12.19%	7.44%	-
YoY %	-17.61%	8.75%	17.52%	50.33%	-12.47%	63.84%	-	-
Horiz. %	227.02%	275.54%	253.36%	215.59%	143.41%	163.84%	100.00%	-
ROE	13.41%	17.85%	14.71%	10.85%	8.93%	8.35%	6.35%	-
YoY %	-24.87%	21.35%	35.58%	21.50%	6.95%	31.50%	-	-
Horiz. %	211.18%	281.10%	231.65%	170.87%	140.63%	131.50%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	195.71	196.76	155.28	125.87	142.31	106.20	367.60	-9.96%
YoY %	-0.53%	26.71%	23.37%	-11.55%	34.00%	-71.11%	-	-
Horiz. %	53.24%	53.53%	42.24%	34.24%	38.71%	28.89%	100.00%	-
EPS	33.39	40.34	29.27	20.19	15.18	12.95	19.04	9.80%
YoY %	-17.23%	37.82%	44.97%	33.00%	17.22%	-31.99%	-	-
Horiz. %	175.37%	211.87%	153.73%	106.04%	79.73%	68.01%	100.00%	-
DPS	15.00	15.00	12.59	14.00	10.00	5.29	7.50	12.24%
YoY %	0.00%	19.14%	-10.07%	40.00%	89.04%	-29.47%	-	-
Horiz. %	200.00%	200.00%	167.87%	186.67%	133.33%	70.53%	100.00%	-
NAPS	2.49	2.26	1.99	1.86	1.70	1.55	3.00	-3.05%
YoY %	10.18%	13.57%	6.99%	9.41%	9.68%	-48.33%	-	-
Horiz. %	83.00%	75.33%	66.33%	62.00%	56.67%	51.67%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 77,478
RPS	65.01	65.52	50.75	39.76	44.87	32.58	46.19	5.85%
YoY %	-0.78%	29.10%	27.64%	-11.39%	37.72%	-29.47%	-	-
Horiz. %	140.74%	141.85%	109.87%	86.08%	97.14%	70.53%	100.00%	-
EPS	11.09	13.43	9.57	6.38	4.79	3.97	2.39	29.13%
YoY %	-17.42%	40.33%	50.00%	33.19%	20.65%	66.11%	-	-
Horiz. %	464.02%	561.92%	400.42%	266.95%	200.42%	166.11%	100.00%	-
DPS	4.97	4.91	4.12	4.42	3.16	1.62	0.95	31.73%
YoY %	1.22%	19.17%	-6.79%	39.87%	95.06%	70.53%	-	-
Horiz. %	523.16%	516.84%	433.68%	465.26%	332.63%	170.53%	100.00%	-
NAPS	0.8271	0.7526	0.6504	0.5876	0.536	0.4755	0.377	13.98%
YoY %	9.90%	15.71%	10.69%	9.63%	12.72%	26.13%	-	-
Horiz. %	219.39%	199.63%	172.52%	155.86%	142.18%	126.13%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	2.16	2.46	1.88	1.40	1.05	1.10	0.81	-
P/RPS	1.10	1.25	1.21	1.11	0.74	1.04	0.22	30.75%
YoY %	-12.00%	3.31%	9.01%	50.00%	-28.85%	372.73%	-	-
Horiz. %	500.00%	568.18%	550.00%	504.55%	336.36%	472.73%	100.00%	-
P/EPS	6.47	6.10	6.42	6.94	6.92	8.50	4.25	7.25%
YoY %	6.07%	-4.98%	-7.49%	0.29%	-18.59%	100.00%	-	-
Horiz. %	152.24%	143.53%	151.06%	163.29%	162.82%	200.00%	100.00%	-
EY	15.46	16.40	15.57	14.42	14.46	11.77	23.51	-6.74%
YoY %	-5.73%	5.33%	7.98%	-0.28%	22.85%	-49.94%	-	-
Horiz. %	65.76%	69.76%	66.23%	61.34%	61.51%	50.06%	100.00%	-
DY	6.94	6.10	6.70	10.00	9.52	4.81	9.26	-4.69%
YoY %	13.77%	-8.96%	-33.00%	5.04%	97.92%	-48.06%	-	-
Horiz. %	74.95%	65.87%	72.35%	107.99%	102.81%	51.94%	100.00%	-
P/NAPS	0.87	1.09	0.94	0.75	0.62	0.71	0.27	21.52%
YoY %	-20.18%	15.96%	25.33%	20.97%	-12.68%	162.96%	-	-
Horiz. %	322.22%	403.70%	348.15%	277.78%	229.63%	262.96%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	15/08/07	18/08/06	09/09/05	26/08/04	31/07/03	26/08/02	25/09/01	-
Price	2.24	2.50	1.93	1.41	1.15	1.15	0.78	-
P/RPS	1.14	1.27	1.24	1.12	0.81	1.08	0.21	32.55%
YoY %	-10.24%	2.42%	10.71%	38.27%	-25.00%	414.29%	-	-
Horiz. %	542.86%	604.76%	590.48%	533.33%	385.71%	514.29%	100.00%	-
P/EPS	6.71	6.20	6.59	6.98	7.58	8.88	4.10	8.55%
YoY %	8.23%	-5.92%	-5.59%	-7.92%	-14.64%	116.59%	-	-
Horiz. %	163.66%	151.22%	160.73%	170.24%	184.88%	216.59%	100.00%	-
EY	14.90	16.14	15.16	14.32	13.20	11.26	24.41	-7.89%
YoY %	-7.68%	6.46%	5.87%	8.48%	17.23%	-53.87%	-	-
Horiz. %	61.04%	66.12%	62.11%	58.66%	54.08%	46.13%	100.00%	-
DY	6.70	6.00	6.52	9.93	8.70	4.60	9.62	-5.84%
YoY %	11.67%	-7.98%	-34.34%	14.14%	89.13%	-52.18%	-	-
Horiz. %	69.65%	62.37%	67.78%	103.22%	90.44%	47.82%	100.00%	-
P/NAPS	0.90	1.11	0.97	0.76	0.68	0.74	0.26	22.98%
YoY %	-18.92%	14.43%	27.63%	11.76%	-8.11%	184.62%	-	-
Horiz. %	346.15%	426.92%	373.08%	292.31%	261.54%	284.62%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos