[FIMACOR] YoY TTM Result on 30-Jun-2006 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 2.29%
YoY- 40.42%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 222,253 200,509 159,435 160,700 124,479 97,521 110,042 12.41%
PBT 61,840 54,637 38,483 45,206 33,118 21,915 15,083 26.48%
Tax -1,589 -13,170 -11,555 -12,260 -9,655 -6,275 -3,346 -11.66%
NP 60,251 41,467 26,928 32,946 23,463 15,640 11,737 31.30%
-
NP to SH 58,458 38,577 27,199 32,946 23,463 15,640 11,737 30.64%
-
Tax Rate 2.57% 24.10% 30.03% 27.12% 29.15% 28.63% 22.18% -
Total Cost 162,002 159,042 132,507 127,754 101,016 81,881 98,305 8.67%
-
Net Worth 271,262 223,966 202,851 184,580 159,529 144,109 131,453 12.82%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 13,754 13,034 12,197 12,039 10,094 10,841 7,740 10.04%
Div Payout % 23.53% 33.79% 44.84% 36.54% 43.02% 69.32% 65.95% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 271,262 223,966 202,851 184,580 159,529 144,109 131,453 12.82%
NOSH 80,493 81,147 81,466 81,672 80,165 77,478 77,325 0.67%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 27.11% 20.68% 16.89% 20.50% 18.85% 16.04% 10.67% -
ROE 21.55% 17.22% 13.41% 17.85% 14.71% 10.85% 8.93% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 276.11 247.09 195.71 196.76 155.28 125.87 142.31 11.66%
EPS 72.62 47.54 33.39 40.34 29.27 20.19 15.18 29.77%
DPS 17.00 16.00 15.00 15.00 12.59 14.00 10.00 9.23%
NAPS 3.37 2.76 2.49 2.26 1.99 1.86 1.70 12.06%
Adjusted Per Share Value based on latest NOSH - 81,672
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 90.62 81.75 65.01 65.52 50.75 39.76 44.87 12.41%
EPS 23.84 15.73 11.09 13.43 9.57 6.38 4.79 30.63%
DPS 5.61 5.31 4.97 4.91 4.12 4.42 3.16 10.02%
NAPS 1.106 0.9132 0.8271 0.7526 0.6504 0.5876 0.536 12.81%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.70 2.20 2.16 2.46 1.88 1.40 1.05 -
P/RPS 0.98 0.89 1.10 1.25 1.21 1.11 0.74 4.78%
P/EPS 3.72 4.63 6.47 6.10 6.42 6.94 6.92 -9.81%
EY 26.90 21.61 15.46 16.40 15.57 14.42 14.46 10.88%
DY 6.30 7.27 6.94 6.10 6.70 10.00 9.52 -6.64%
P/NAPS 0.80 0.80 0.87 1.09 0.94 0.75 0.62 4.33%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 20/08/08 15/08/07 18/08/06 09/09/05 26/08/04 31/07/03 -
Price 2.88 2.17 2.24 2.50 1.93 1.41 1.15 -
P/RPS 1.04 0.88 1.14 1.27 1.24 1.12 0.81 4.24%
P/EPS 3.97 4.56 6.71 6.20 6.59 6.98 7.58 -10.20%
EY 25.22 21.91 14.90 16.14 15.16 14.32 13.20 11.38%
DY 5.90 7.37 6.70 6.00 6.52 9.93 8.70 -6.26%
P/NAPS 0.85 0.79 0.90 1.11 0.97 0.76 0.68 3.78%

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