[FIMACOR] YoY TTM Result on 31-Dec-2002 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 12.51%
YoY- -39.72%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 146,050 103,749 108,243 91,132 95,785 124,241 42,294 -1.30%
PBT 40,218 29,342 17,728 12,432 19,580 9,467 2,758 -2.80%
Tax -11,599 -7,504 -4,232 -4,745 -6,827 -3,152 -1,353 -2.25%
NP 28,619 21,838 13,496 7,687 12,753 6,315 1,405 -3.15%
-
NP to SH 28,619 21,838 13,496 7,687 12,753 1,923 1,170 -3.34%
-
Tax Rate 28.84% 25.57% 23.87% 38.17% 34.87% 33.29% 49.06% -
Total Cost 117,431 81,911 94,747 83,445 83,032 117,926 40,889 -1.11%
-
Net Worth 172,420 151,455 133,979 125,431 93,247 110,449 111,369 -0.46%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 9,504 11,623 9,290 3,871 2,322 2,340 - -100.00%
Div Payout % 33.21% 53.23% 68.84% 50.36% 18.21% 121.68% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 172,420 151,455 133,979 125,431 93,247 110,449 111,369 -0.46%
NOSH 80,195 77,669 77,444 77,427 31,082 30,903 31,222 -0.99%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 19.60% 21.05% 12.47% 8.44% 13.31% 5.08% 3.32% -
ROE 16.60% 14.42% 10.07% 6.13% 13.68% 1.74% 1.05% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 182.12 133.58 139.77 117.70 308.16 402.03 135.46 -0.31%
EPS 35.69 28.12 17.43 9.93 41.03 6.22 3.75 -2.36%
DPS 11.85 15.00 12.00 5.00 7.50 7.50 0.00 -100.00%
NAPS 2.15 1.95 1.73 1.62 3.00 3.574 3.567 0.53%
Adjusted Per Share Value based on latest NOSH - 77,427
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 59.55 42.30 44.13 37.16 39.05 50.66 17.24 -1.30%
EPS 11.67 8.90 5.50 3.13 5.20 0.78 0.48 -3.33%
DPS 3.88 4.74 3.79 1.58 0.95 0.95 0.00 -100.00%
NAPS 0.703 0.6175 0.5463 0.5114 0.3802 0.4503 0.4541 -0.46%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.98 1.67 1.31 1.00 1.17 0.72 0.00 -
P/RPS 1.09 1.25 0.94 0.85 0.38 0.18 0.00 -100.00%
P/EPS 5.55 5.94 7.52 10.07 2.85 11.57 0.00 -100.00%
EY 18.02 16.84 13.30 9.93 35.07 8.64 0.00 -100.00%
DY 5.99 8.98 9.16 5.00 6.41 10.42 0.00 -100.00%
P/NAPS 0.92 0.86 0.76 0.62 0.39 0.20 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 06/02/06 24/01/05 19/02/04 24/02/03 25/02/02 26/02/01 - -
Price 2.00 1.78 1.44 1.00 1.39 0.76 0.00 -
P/RPS 1.10 1.33 1.03 0.85 0.45 0.19 0.00 -100.00%
P/EPS 5.60 6.33 8.26 10.07 3.39 12.21 0.00 -100.00%
EY 17.84 15.80 12.10 9.93 29.52 8.19 0.00 -100.00%
DY 5.93 8.43 8.33 5.00 5.40 9.87 0.00 -100.00%
P/NAPS 0.93 0.91 0.83 0.62 0.46 0.21 0.00 -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
Post a Comment