[FIMACOR] YoY TTM Result on 30-Sep-2007 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 2.46%
YoY- -19.07%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 311,597 221,730 209,743 166,363 166,073 125,056 99,923 20.86%
PBT 107,531 66,958 53,019 40,004 47,778 33,499 23,923 28.45%
Tax -30,262 -1,484 -13,542 -11,553 -13,341 -9,358 -6,628 28.78%
NP 77,269 65,474 39,477 28,451 34,437 24,141 17,295 28.32%
-
NP to SH 72,259 63,222 36,960 27,869 34,437 24,141 17,295 26.89%
-
Tax Rate 28.14% 2.22% 25.54% 28.88% 27.92% 27.94% 27.71% -
Total Cost 234,328 156,256 170,266 137,912 131,636 100,915 82,628 18.96%
-
Net Worth 352,448 288,926 229,400 209,474 189,062 161,949 144,214 16.05%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 17,700 14,518 13,003 12,198 12,132 9,504 17,044 0.63%
Div Payout % 24.50% 22.96% 35.18% 43.77% 35.23% 39.37% 98.55% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 352,448 288,926 229,400 209,474 189,062 161,949 144,214 16.05%
NOSH 80,467 80,481 81,060 81,507 81,492 80,173 77,534 0.62%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 24.80% 29.53% 18.82% 17.10% 20.74% 19.30% 17.31% -
ROE 20.50% 21.88% 16.11% 13.30% 18.21% 14.91% 11.99% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 387.23 275.51 258.75 204.11 203.79 155.98 128.88 20.11%
EPS 89.80 78.56 45.60 34.19 42.26 30.11 22.31 26.11%
DPS 22.00 18.00 16.00 15.00 15.00 11.85 22.00 0.00%
NAPS 4.38 3.59 2.83 2.57 2.32 2.02 1.86 15.33%
Adjusted Per Share Value based on latest NOSH - 81,507
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 127.05 90.41 85.52 67.83 67.71 50.99 40.74 20.86%
EPS 29.46 25.78 15.07 11.36 14.04 9.84 7.05 26.89%
DPS 7.22 5.92 5.30 4.97 4.95 3.88 6.95 0.63%
NAPS 1.437 1.178 0.9353 0.8541 0.7709 0.6603 0.588 16.05%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 4.64 2.97 2.19 2.19 2.37 1.98 1.37 -
P/RPS 1.20 1.08 0.85 1.07 1.16 1.27 1.06 2.08%
P/EPS 5.17 3.78 4.80 6.41 5.61 6.58 6.14 -2.82%
EY 19.35 26.45 20.82 15.61 17.83 15.21 16.28 2.91%
DY 4.74 6.06 7.31 6.85 6.33 5.99 16.06 -18.39%
P/NAPS 1.06 0.83 0.77 0.85 1.02 0.98 0.74 6.16%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/10/10 23/11/09 21/11/08 15/11/07 24/11/06 28/11/05 24/11/04 -
Price 5.63 3.23 1.88 2.35 2.43 1.94 1.44 -
P/RPS 1.45 1.17 0.73 1.15 1.19 1.24 1.12 4.39%
P/EPS 6.27 4.11 4.12 6.87 5.75 6.44 6.46 -0.49%
EY 15.95 24.32 24.25 14.55 17.39 15.52 15.49 0.48%
DY 3.91 5.57 8.51 6.38 6.17 6.11 15.28 -20.31%
P/NAPS 1.29 0.90 0.66 0.91 1.05 0.96 0.77 8.97%

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