[FIMACOR] YoY TTM Result on 30-Sep-2005 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 2.89%
YoY- 39.58%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 209,743 166,363 166,073 125,056 99,923 122,858 79,369 17.56%
PBT 53,019 40,004 47,778 33,499 23,923 20,072 11,967 28.12%
Tax -13,542 -11,553 -13,341 -9,358 -6,628 -4,788 -5,135 17.52%
NP 39,477 28,451 34,437 24,141 17,295 15,284 6,832 33.92%
-
NP to SH 36,960 27,869 34,437 24,141 17,295 15,284 6,832 32.46%
-
Tax Rate 25.54% 28.88% 27.92% 27.94% 27.71% 23.85% 42.91% -
Total Cost 170,266 137,912 131,636 100,915 82,628 107,574 72,537 15.26%
-
Net Worth 229,400 209,474 189,062 161,949 144,214 136,932 121,615 11.14%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 13,003 12,198 12,132 9,504 17,044 7,740 - -
Div Payout % 35.18% 43.77% 35.23% 39.37% 98.55% 50.64% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 229,400 209,474 189,062 161,949 144,214 136,932 121,615 11.14%
NOSH 81,060 81,507 81,492 80,173 77,534 77,362 77,461 0.75%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 18.82% 17.10% 20.74% 19.30% 17.31% 12.44% 8.61% -
ROE 16.11% 13.30% 18.21% 14.91% 11.99% 11.16% 5.62% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 258.75 204.11 203.79 155.98 128.88 158.81 102.46 16.67%
EPS 45.60 34.19 42.26 30.11 22.31 19.76 8.82 31.46%
DPS 16.00 15.00 15.00 11.85 22.00 10.00 0.00 -
NAPS 2.83 2.57 2.32 2.02 1.86 1.77 1.57 10.30%
Adjusted Per Share Value based on latest NOSH - 80,173
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 85.52 67.83 67.71 50.99 40.74 50.09 32.36 17.56%
EPS 15.07 11.36 14.04 9.84 7.05 6.23 2.79 32.42%
DPS 5.30 4.97 4.95 3.88 6.95 3.16 0.00 -
NAPS 0.9353 0.8541 0.7709 0.6603 0.588 0.5583 0.4959 11.14%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.19 2.19 2.37 1.98 1.37 1.23 1.07 -
P/RPS 0.85 1.07 1.16 1.27 1.06 0.77 1.04 -3.30%
P/EPS 4.80 6.41 5.61 6.58 6.14 6.23 12.13 -14.30%
EY 20.82 15.61 17.83 15.21 16.28 16.06 8.24 16.68%
DY 7.31 6.85 6.33 5.99 16.06 8.13 0.00 -
P/NAPS 0.77 0.85 1.02 0.98 0.74 0.69 0.68 2.09%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/11/08 15/11/07 24/11/06 28/11/05 24/11/04 17/11/03 20/11/02 -
Price 1.88 2.35 2.43 1.94 1.44 1.18 1.02 -
P/RPS 0.73 1.15 1.19 1.24 1.12 0.74 1.00 -5.10%
P/EPS 4.12 6.87 5.75 6.44 6.46 5.97 11.56 -15.78%
EY 24.25 14.55 17.39 15.52 15.49 16.74 8.65 18.72%
DY 8.51 6.38 6.17 6.11 15.28 8.47 0.00 -
P/NAPS 0.66 0.91 1.05 0.96 0.77 0.67 0.65 0.25%

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