[FIMACOR] YoY TTM Result on 30-Sep-2009 [#2]

Stock

[FIMACOR] FIMA CORPORATION BHD

Announcement Date

23-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

30-Sep-2009 [#2]

Profit Trend

QoQ- 8.15%

YoY- 71.06%

Quarter Report

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	290,572	311,060	311,597	221,730	209,743	166,363	166,073	9.76%
YoY %	-6.59%	-0.17%	40.53%	5.72%	26.08%	0.17%	-	-
Horiz. %	174.97%	187.30%	187.63%	133.51%	126.30%	100.17%	100.00%	-
PBT	90,202	121,010	107,531	66,958	53,019	40,004	47,778	11.16%
YoY %	-25.46%	12.53%	60.59%	26.29%	32.53%	-16.27%	-	-
Horiz. %	188.79%	253.28%	225.06%	140.14%	110.97%	83.73%	100.00%	-
Tax	-22,395	-30,491	-30,262	-1,484	-13,542	-11,553	-13,341	9.00%
YoY %	26.55%	-0.76%	-1,939.22%	89.04%	-17.22%	13.40%	-	-
Horiz. %	167.87%	228.55%	226.83%	11.12%	101.51%	86.60%	100.00%	-
NP	67,807	90,519	77,269	65,474	39,477	28,451	34,437	11.94%
YoY %	-25.09%	17.15%	18.01%	65.85%	38.75%	-17.38%	-	-
Horiz. %	196.90%	262.85%	224.38%	190.13%	114.64%	82.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,309	83,701	72,259	63,222	36,960	27,869	34,437	10.67%
YoY %	-24.36%	15.83%	14.29%	71.06%	32.62%	-19.07%	-	-
Horiz. %	183.84%	243.06%	209.83%	183.59%	107.33%	80.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.83%	25.20%	28.14%	2.22%	25.54%	28.88%	27.92%	-
YoY %	-1.47%	-10.45%	1,167.57%	-91.31%	-11.57%	3.44%	-	-
Horiz. %	88.93%	90.26%	100.79%	7.95%	91.48%	103.44%	100.00%	-
Total Cost	222,765	220,541	234,328	156,256	170,266	137,912	131,636	9.15%
YoY %	1.01%	-5.88%	49.96%	-8.23%	23.46%	4.77%	-	-
Horiz. %	169.23%	167.54%	178.01%	118.70%	129.35%	104.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	465,913	420,882	352,448	288,926	229,400	209,474	189,062	16.20%
YoY %	10.70%	19.42%	21.99%	25.95%	9.51%	10.80%	-	-
Horiz. %	246.43%	222.62%	186.42%	152.82%	121.34%	110.80%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	28,162	28,167	17,700	14,518	13,003	12,198	12,132	15.05%
YoY %	-0.02%	59.14%	21.92%	11.65%	6.60%	0.54%	-	-
Horiz. %	232.13%	232.17%	145.90%	119.67%	107.18%	100.54%	100.00%	-
Div Payout %	44.48%	33.65%	24.50%	22.96%	35.18%	43.77%	35.23%	-
YoY %	32.18%	37.35%	6.71%	-34.74%	-19.63%	24.24%	-	-
Horiz. %	126.26%	95.52%	69.54%	65.17%	99.86%	124.24%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	465,913	420,882	352,448	288,926	229,400	209,474	189,062	16.20%
YoY %	10.70%	19.42%	21.99%	25.95%	9.51%	10.80%	-	-
Horiz. %	246.43%	222.62%	186.42%	152.82%	121.34%	110.80%	100.00%	-
NOSH	80,468	80,474	80,467	80,481	81,060	81,507	81,492	-0.21%
YoY %	-0.01%	0.01%	-0.02%	-0.71%	-0.55%	0.02%	-	-
Horiz. %	98.74%	98.75%	98.74%	98.76%	99.47%	100.02%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	23.34%	29.10%	24.80%	29.53%	18.82%	17.10%	20.74%	-
YoY %	-19.79%	17.34%	-16.02%	56.91%	10.06%	-17.55%	-	-
Horiz. %	112.54%	140.31%	119.58%	142.38%	90.74%	82.45%	100.00%	-
ROE	13.59%	19.89%	20.50%	21.88%	16.11%	13.30%	18.21%	-
YoY %	-31.67%	-2.98%	-6.31%	35.82%	21.13%	-26.96%	-	-
Horiz. %	74.63%	109.23%	112.58%	120.15%	88.47%	73.04%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	361.10	386.53	387.23	275.51	258.75	204.11	203.79	9.99%
YoY %	-6.58%	-0.18%	40.55%	6.48%	26.77%	0.16%	-	-
Horiz. %	177.19%	189.67%	190.01%	135.19%	126.97%	100.16%	100.00%	-
EPS	78.68	104.01	89.80	78.56	45.60	34.19	42.26	10.90%
YoY %	-24.35%	15.82%	14.31%	72.28%	33.37%	-19.10%	-	-
Horiz. %	186.18%	246.12%	212.49%	185.90%	107.90%	80.90%	100.00%	-
DPS	35.00	35.00	22.00	18.00	16.00	15.00	15.00	15.15%
YoY %	0.00%	59.09%	22.22%	12.50%	6.67%	0.00%	-	-
Horiz. %	233.33%	233.33%	146.67%	120.00%	106.67%	100.00%	100.00%	-
NAPS	5.79	5.23	4.38	3.59	2.83	2.57	2.32	16.44%
YoY %	10.71%	19.41%	22.01%	26.86%	10.12%	10.78%	-	-
Horiz. %	249.57%	225.43%	188.79%	154.74%	121.98%	110.78%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 80,481
RPS	118.47	126.83	127.05	90.41	85.52	67.83	67.71	9.76%
YoY %	-6.59%	-0.17%	40.53%	5.72%	26.08%	0.18%	-	-
Horiz. %	174.97%	187.31%	187.64%	133.53%	126.30%	100.18%	100.00%	-
EPS	25.81	34.13	29.46	25.78	15.07	11.36	14.04	10.67%
YoY %	-24.38%	15.85%	14.27%	71.07%	32.66%	-19.09%	-	-
Horiz. %	183.83%	243.09%	209.83%	183.62%	107.34%	80.91%	100.00%	-
DPS	11.48	11.48	7.22	5.92	5.30	4.97	4.95	15.03%
YoY %	0.00%	59.00%	21.96%	11.70%	6.64%	0.40%	-	-
Horiz. %	231.92%	231.92%	145.86%	119.60%	107.07%	100.40%	100.00%	-
NAPS	1.8997	1.7161	1.437	1.178	0.9353	0.8541	0.7709	16.20%
YoY %	10.70%	19.42%	21.99%	25.95%	9.51%	10.79%	-	-
Horiz. %	246.43%	222.61%	186.41%	152.81%	121.33%	110.79%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	5.91	5.22	4.64	2.97	2.19	2.19	2.37	-
P/RPS	1.64	1.35	1.20	1.08	0.85	1.07	1.16	5.93%
YoY %	21.48%	12.50%	11.11%	27.06%	-20.56%	-7.76%	-	-
Horiz. %	141.38%	116.38%	103.45%	93.10%	73.28%	92.24%	100.00%	-
P/EPS	7.51	5.02	5.17	3.78	4.80	6.41	5.61	4.97%
YoY %	49.60%	-2.90%	36.77%	-21.25%	-25.12%	14.26%	-	-
Horiz. %	133.87%	89.48%	92.16%	67.38%	85.56%	114.26%	100.00%	-
EY	13.31	19.93	19.35	26.45	20.82	15.61	17.83	-4.75%
YoY %	-33.22%	3.00%	-26.84%	27.04%	33.38%	-12.45%	-	-
Horiz. %	74.65%	111.78%	108.52%	148.35%	116.77%	87.55%	100.00%	-
DY	5.92	6.70	4.74	6.06	7.31	6.85	6.33	-1.10%
YoY %	-11.64%	41.35%	-21.78%	-17.10%	6.72%	8.21%	-	-
Horiz. %	93.52%	105.85%	74.88%	95.73%	115.48%	108.21%	100.00%	-
P/NAPS	1.02	1.00	1.06	0.83	0.77	0.85	1.02	0.00%
YoY %	2.00%	-5.66%	27.71%	7.79%	-9.41%	-16.67%	-	-
Horiz. %	100.00%	98.04%	103.92%	81.37%	75.49%	83.33%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/11/12	22/11/11	28/10/10	23/11/09	21/11/08	15/11/07	24/11/06	-
Price	5.85	5.73	5.63	3.23	1.88	2.35	2.43	-
P/RPS	1.62	1.48	1.45	1.17	0.73	1.15	1.19	5.27%
YoY %	9.46%	2.07%	23.93%	60.27%	-36.52%	-3.36%	-	-
Horiz. %	136.13%	124.37%	121.85%	98.32%	61.34%	96.64%	100.00%	-
P/EPS	7.44	5.51	6.27	4.11	4.12	6.87	5.75	4.38%
YoY %	35.03%	-12.12%	52.55%	-0.24%	-40.03%	19.48%	-	-
Horiz. %	129.39%	95.83%	109.04%	71.48%	71.65%	119.48%	100.00%	-
EY	13.45	18.15	15.95	24.32	24.25	14.55	17.39	-4.18%
YoY %	-25.90%	13.79%	-34.42%	0.29%	66.67%	-16.33%	-	-
Horiz. %	77.34%	104.37%	91.72%	139.85%	139.45%	83.67%	100.00%	-
DY	5.98	6.11	3.91	5.57	8.51	6.38	6.17	-0.51%
YoY %	-2.13%	56.27%	-29.80%	-34.55%	33.39%	3.40%	-	-
Horiz. %	96.92%	99.03%	63.37%	90.28%	137.93%	103.40%	100.00%	-
P/NAPS	1.01	1.10	1.29	0.90	0.66	0.91	1.05	-0.64%
YoY %	-8.18%	-14.73%	43.33%	36.36%	-27.47%	-13.33%	-	-
Horiz. %	96.19%	104.76%	122.86%	85.71%	62.86%	86.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos