[FIMACOR] YoY TTM Result on 30-Sep-2006 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 4.53%
YoY- 42.65%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 221,730 209,743 166,363 166,073 125,056 99,923 122,858 10.33%
PBT 66,958 53,019 40,004 47,778 33,499 23,923 20,072 22.21%
Tax -1,484 -13,542 -11,553 -13,341 -9,358 -6,628 -4,788 -17.72%
NP 65,474 39,477 28,451 34,437 24,141 17,295 15,284 27.41%
-
NP to SH 63,222 36,960 27,869 34,437 24,141 17,295 15,284 26.67%
-
Tax Rate 2.22% 25.54% 28.88% 27.92% 27.94% 27.71% 23.85% -
Total Cost 156,256 170,266 137,912 131,636 100,915 82,628 107,574 6.41%
-
Net Worth 288,926 229,400 209,474 189,062 161,949 144,214 136,932 13.23%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 14,518 13,003 12,198 12,132 9,504 17,044 7,740 11.04%
Div Payout % 22.96% 35.18% 43.77% 35.23% 39.37% 98.55% 50.64% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 288,926 229,400 209,474 189,062 161,949 144,214 136,932 13.23%
NOSH 80,481 81,060 81,507 81,492 80,173 77,534 77,362 0.66%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 29.53% 18.82% 17.10% 20.74% 19.30% 17.31% 12.44% -
ROE 21.88% 16.11% 13.30% 18.21% 14.91% 11.99% 11.16% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 275.51 258.75 204.11 203.79 155.98 128.88 158.81 9.60%
EPS 78.56 45.60 34.19 42.26 30.11 22.31 19.76 25.83%
DPS 18.00 16.00 15.00 15.00 11.85 22.00 10.00 10.28%
NAPS 3.59 2.83 2.57 2.32 2.02 1.86 1.77 12.49%
Adjusted Per Share Value based on latest NOSH - 81,492
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 90.41 85.52 67.83 67.71 50.99 40.74 50.09 10.33%
EPS 25.78 15.07 11.36 14.04 9.84 7.05 6.23 26.67%
DPS 5.92 5.30 4.97 4.95 3.88 6.95 3.16 11.01%
NAPS 1.178 0.9353 0.8541 0.7709 0.6603 0.588 0.5583 13.23%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.97 2.19 2.19 2.37 1.98 1.37 1.23 -
P/RPS 1.08 0.85 1.07 1.16 1.27 1.06 0.77 5.79%
P/EPS 3.78 4.80 6.41 5.61 6.58 6.14 6.23 -7.98%
EY 26.45 20.82 15.61 17.83 15.21 16.28 16.06 8.66%
DY 6.06 7.31 6.85 6.33 5.99 16.06 8.13 -4.77%
P/NAPS 0.83 0.77 0.85 1.02 0.98 0.74 0.69 3.12%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 21/11/08 15/11/07 24/11/06 28/11/05 24/11/04 17/11/03 -
Price 3.23 1.88 2.35 2.43 1.94 1.44 1.18 -
P/RPS 1.17 0.73 1.15 1.19 1.24 1.12 0.74 7.92%
P/EPS 4.11 4.12 6.87 5.75 6.44 6.46 5.97 -6.02%
EY 24.32 24.25 14.55 17.39 15.52 15.49 16.74 6.41%
DY 5.57 8.51 6.38 6.17 6.11 15.28 8.47 -6.74%
P/NAPS 0.90 0.66 0.91 1.05 0.96 0.77 0.67 5.03%

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