[FIMACOR] YoY TTM Result on 31-Dec-2007 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -1.92%
YoY- -9.25%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 311,632 242,316 222,942 163,543 160,620 146,050 103,749 20.10%
PBT 111,954 83,664 57,198 37,497 42,832 40,218 29,342 24.99%
Tax -32,067 -5,400 -14,237 -9,861 -12,713 -11,599 -7,504 27.37%
NP 79,887 78,264 42,961 27,636 30,119 28,619 21,838 24.11%
-
NP to SH 75,329 74,231 39,500 27,333 30,119 28,619 21,838 22.90%
-
Tax Rate 28.64% 6.45% 24.89% 26.30% 29.68% 28.84% 25.57% -
Total Cost 231,745 164,052 179,981 135,907 130,501 117,431 81,911 18.91%
-
Net Worth 361,329 301,840 220,147 213,402 195,218 172,420 151,455 15.58%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 17,700 14,518 13,003 12,198 12,132 9,504 11,623 7.25%
Div Payout % 23.50% 19.56% 32.92% 44.63% 40.28% 33.21% 53.23% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 361,329 301,840 220,147 213,402 195,218 172,420 151,455 15.58%
NOSH 80,474 80,490 80,936 81,451 81,340 80,195 77,669 0.59%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 25.64% 32.30% 19.27% 16.90% 18.75% 19.60% 21.05% -
ROE 20.85% 24.59% 17.94% 12.81% 15.43% 16.60% 14.42% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 387.24 301.05 275.45 200.79 197.47 182.12 133.58 19.40%
EPS 93.61 92.22 48.80 33.56 37.03 35.69 28.12 22.18%
DPS 22.00 18.00 16.00 15.00 15.00 11.85 15.00 6.58%
NAPS 4.49 3.75 2.72 2.62 2.40 2.15 1.95 14.90%
Adjusted Per Share Value based on latest NOSH - 81,451
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 127.06 98.80 90.90 66.68 65.49 59.55 42.30 20.10%
EPS 30.71 30.27 16.11 11.14 12.28 11.67 8.90 22.91%
DPS 7.22 5.92 5.30 4.97 4.95 3.88 4.74 7.26%
NAPS 1.4732 1.2307 0.8976 0.8701 0.796 0.703 0.6175 15.58%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 6.45 3.10 1.97 2.52 2.40 1.98 1.67 -
P/RPS 1.67 1.03 0.72 1.26 1.22 1.09 1.25 4.94%
P/EPS 6.89 3.36 4.04 7.51 6.48 5.55 5.94 2.50%
EY 14.51 29.75 24.77 13.32 15.43 18.02 16.84 -2.45%
DY 3.41 5.81 8.12 5.95 6.25 5.99 8.98 -14.89%
P/NAPS 1.44 0.83 0.72 0.96 1.00 0.92 0.86 8.96%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/02/11 24/02/10 25/02/09 20/02/08 13/02/07 06/02/06 24/01/05 -
Price 6.35 3.22 1.89 2.33 2.36 2.00 1.78 -
P/RPS 1.64 1.07 0.69 1.16 1.20 1.10 1.33 3.55%
P/EPS 6.78 3.49 3.87 6.94 6.37 5.60 6.33 1.15%
EY 14.74 28.64 25.82 14.40 15.69 17.84 15.80 -1.15%
DY 3.46 5.59 8.47 6.44 6.36 5.93 8.43 -13.78%
P/NAPS 1.41 0.86 0.69 0.89 0.98 0.93 0.91 7.56%

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