[FIMACOR] YoY TTM Result on 30-Sep-2008 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -4.19%
YoY- 32.62%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 311,060 311,597 221,730 209,743 166,363 166,073 125,056 16.39%
PBT 121,010 107,531 66,958 53,019 40,004 47,778 33,499 23.85%
Tax -30,491 -30,262 -1,484 -13,542 -11,553 -13,341 -9,358 21.74%
NP 90,519 77,269 65,474 39,477 28,451 34,437 24,141 24.62%
-
NP to SH 83,701 72,259 63,222 36,960 27,869 34,437 24,141 23.01%
-
Tax Rate 25.20% 28.14% 2.22% 25.54% 28.88% 27.92% 27.94% -
Total Cost 220,541 234,328 156,256 170,266 137,912 131,636 100,915 13.91%
-
Net Worth 420,882 352,448 288,926 229,400 209,474 189,062 161,949 17.24%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 28,167 17,700 14,518 13,003 12,198 12,132 9,504 19.84%
Div Payout % 33.65% 24.50% 22.96% 35.18% 43.77% 35.23% 39.37% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 420,882 352,448 288,926 229,400 209,474 189,062 161,949 17.24%
NOSH 80,474 80,467 80,481 81,060 81,507 81,492 80,173 0.06%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 29.10% 24.80% 29.53% 18.82% 17.10% 20.74% 19.30% -
ROE 19.89% 20.50% 21.88% 16.11% 13.30% 18.21% 14.91% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 386.53 387.23 275.51 258.75 204.11 203.79 155.98 16.32%
EPS 104.01 89.80 78.56 45.60 34.19 42.26 30.11 22.93%
DPS 35.00 22.00 18.00 16.00 15.00 15.00 11.85 19.77%
NAPS 5.23 4.38 3.59 2.83 2.57 2.32 2.02 17.17%
Adjusted Per Share Value based on latest NOSH - 81,060
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 126.83 127.05 90.41 85.52 67.83 67.71 50.99 16.39%
EPS 34.13 29.46 25.78 15.07 11.36 14.04 9.84 23.02%
DPS 11.48 7.22 5.92 5.30 4.97 4.95 3.88 19.80%
NAPS 1.7161 1.437 1.178 0.9353 0.8541 0.7709 0.6603 17.24%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 5.22 4.64 2.97 2.19 2.19 2.37 1.98 -
P/RPS 1.35 1.20 1.08 0.85 1.07 1.16 1.27 1.02%
P/EPS 5.02 5.17 3.78 4.80 6.41 5.61 6.58 -4.40%
EY 19.93 19.35 26.45 20.82 15.61 17.83 15.21 4.60%
DY 6.70 4.74 6.06 7.31 6.85 6.33 5.99 1.88%
P/NAPS 1.00 1.06 0.83 0.77 0.85 1.02 0.98 0.33%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 28/10/10 23/11/09 21/11/08 15/11/07 24/11/06 28/11/05 -
Price 5.73 5.63 3.23 1.88 2.35 2.43 1.94 -
P/RPS 1.48 1.45 1.17 0.73 1.15 1.19 1.24 2.99%
P/EPS 5.51 6.27 4.11 4.12 6.87 5.75 6.44 -2.56%
EY 18.15 15.95 24.32 24.25 14.55 17.39 15.52 2.64%
DY 6.11 3.91 5.57 8.51 6.38 6.17 6.11 0.00%
P/NAPS 1.10 1.29 0.90 0.66 0.91 1.05 0.96 2.29%

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