[FIMACOR] YoY TTM Result on 30-Jun-2007 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -1.56%
YoY- -17.44%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 297,475 222,253 200,509 159,435 160,700 124,479 97,521 20.41%
PBT 100,813 61,840 54,637 38,483 45,206 33,118 21,915 28.94%
Tax -28,022 -1,589 -13,170 -11,555 -12,260 -9,655 -6,275 28.31%
NP 72,791 60,251 41,467 26,928 32,946 23,463 15,640 29.19%
-
NP to SH 68,286 58,458 38,577 27,199 32,946 23,463 15,640 27.83%
-
Tax Rate 27.80% 2.57% 24.10% 30.03% 27.12% 29.15% 28.63% -
Total Cost 224,684 162,002 159,042 132,507 127,754 101,016 81,881 18.31%
-
Net Worth 338,824 271,262 223,966 202,851 184,580 159,529 144,109 15.30%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 16,092 13,754 13,034 12,197 12,039 10,094 10,841 6.80%
Div Payout % 23.57% 23.53% 33.79% 44.84% 36.54% 43.02% 69.32% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 338,824 271,262 223,966 202,851 184,580 159,529 144,109 15.30%
NOSH 80,480 80,493 81,147 81,466 81,672 80,165 77,478 0.63%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 24.47% 27.11% 20.68% 16.89% 20.50% 18.85% 16.04% -
ROE 20.15% 21.55% 17.22% 13.41% 17.85% 14.71% 10.85% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 369.62 276.11 247.09 195.71 196.76 155.28 125.87 19.65%
EPS 84.85 72.62 47.54 33.39 40.34 29.27 20.19 27.01%
DPS 20.00 17.00 16.00 15.00 15.00 12.59 14.00 6.12%
NAPS 4.21 3.37 2.76 2.49 2.26 1.99 1.86 14.57%
Adjusted Per Share Value based on latest NOSH - 81,466
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 121.29 90.62 81.75 65.01 65.52 50.75 39.76 20.41%
EPS 27.84 23.84 15.73 11.09 13.43 9.57 6.38 27.81%
DPS 6.56 5.61 5.31 4.97 4.91 4.12 4.42 6.79%
NAPS 1.3815 1.106 0.9132 0.8271 0.7526 0.6504 0.5876 15.30%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 4.15 2.70 2.20 2.16 2.46 1.88 1.40 -
P/RPS 1.12 0.98 0.89 1.10 1.25 1.21 1.11 0.14%
P/EPS 4.89 3.72 4.63 6.47 6.10 6.42 6.94 -5.66%
EY 20.45 26.90 21.61 15.46 16.40 15.57 14.42 5.99%
DY 4.82 6.30 7.27 6.94 6.10 6.70 10.00 -11.44%
P/NAPS 0.99 0.80 0.80 0.87 1.09 0.94 0.75 4.73%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 19/08/09 20/08/08 15/08/07 18/08/06 09/09/05 26/08/04 -
Price 4.45 2.88 2.17 2.24 2.50 1.93 1.41 -
P/RPS 1.20 1.04 0.88 1.14 1.27 1.24 1.12 1.15%
P/EPS 5.24 3.97 4.56 6.71 6.20 6.59 6.98 -4.66%
EY 19.07 25.22 21.91 14.90 16.14 15.16 14.32 4.88%
DY 4.49 5.90 7.37 6.70 6.00 6.52 9.93 -12.38%
P/NAPS 1.06 0.85 0.79 0.90 1.11 0.97 0.76 5.69%

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