[FIMACOR] YoY TTM Result on 31-Dec-2005 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
06-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 18.55%
YoY- 31.05%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 222,942 163,543 160,620 146,050 103,749 108,243 91,132 16.06%
PBT 57,198 37,497 42,832 40,218 29,342 17,728 12,432 28.93%
Tax -14,237 -9,861 -12,713 -11,599 -7,504 -4,232 -4,745 20.07%
NP 42,961 27,636 30,119 28,619 21,838 13,496 7,687 33.18%
-
NP to SH 39,500 27,333 30,119 28,619 21,838 13,496 7,687 31.33%
-
Tax Rate 24.89% 26.30% 29.68% 28.84% 25.57% 23.87% 38.17% -
Total Cost 179,981 135,907 130,501 117,431 81,911 94,747 83,445 13.65%
-
Net Worth 220,147 213,402 195,218 172,420 151,455 133,979 125,431 9.81%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 13,003 12,198 12,132 9,504 11,623 9,290 3,871 22.35%
Div Payout % 32.92% 44.63% 40.28% 33.21% 53.23% 68.84% 50.36% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 220,147 213,402 195,218 172,420 151,455 133,979 125,431 9.81%
NOSH 80,936 81,451 81,340 80,195 77,669 77,444 77,427 0.74%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 19.27% 16.90% 18.75% 19.60% 21.05% 12.47% 8.44% -
ROE 17.94% 12.81% 15.43% 16.60% 14.42% 10.07% 6.13% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 275.45 200.79 197.47 182.12 133.58 139.77 117.70 15.20%
EPS 48.80 33.56 37.03 35.69 28.12 17.43 9.93 30.35%
DPS 16.00 15.00 15.00 11.85 15.00 12.00 5.00 21.37%
NAPS 2.72 2.62 2.40 2.15 1.95 1.73 1.62 9.01%
Adjusted Per Share Value based on latest NOSH - 80,195
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 90.90 66.68 65.49 59.55 42.30 44.13 37.16 16.06%
EPS 16.11 11.14 12.28 11.67 8.90 5.50 3.13 31.36%
DPS 5.30 4.97 4.95 3.88 4.74 3.79 1.58 22.32%
NAPS 0.8976 0.8701 0.796 0.703 0.6175 0.5463 0.5114 9.82%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.97 2.52 2.40 1.98 1.67 1.31 1.00 -
P/RPS 0.72 1.26 1.22 1.09 1.25 0.94 0.85 -2.72%
P/EPS 4.04 7.51 6.48 5.55 5.94 7.52 10.07 -14.10%
EY 24.77 13.32 15.43 18.02 16.84 13.30 9.93 16.44%
DY 8.12 5.95 6.25 5.99 8.98 9.16 5.00 8.40%
P/NAPS 0.72 0.96 1.00 0.92 0.86 0.76 0.62 2.52%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 20/02/08 13/02/07 06/02/06 24/01/05 19/02/04 24/02/03 -
Price 1.89 2.33 2.36 2.00 1.78 1.44 1.00 -
P/RPS 0.69 1.16 1.20 1.10 1.33 1.03 0.85 -3.41%
P/EPS 3.87 6.94 6.37 5.60 6.33 8.26 10.07 -14.72%
EY 25.82 14.40 15.69 17.84 15.80 12.10 9.93 17.24%
DY 8.47 6.44 6.36 5.93 8.43 8.33 5.00 9.17%
P/NAPS 0.69 0.89 0.98 0.93 0.91 0.83 0.62 1.79%

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