[FIMACOR] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 17.41%
YoY- 87.93%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 296,541 302,274 311,632 242,316 222,942 163,543 160,620 10.74%
PBT 92,726 103,954 111,954 83,664 57,198 37,497 42,832 13.72%
Tax -22,245 -26,386 -32,067 -5,400 -14,237 -9,861 -12,713 9.76%
NP 70,481 77,568 79,887 78,264 42,961 27,636 30,119 15.20%
-
NP to SH 66,239 71,782 75,329 74,231 39,500 27,333 30,119 14.02%
-
Tax Rate 23.99% 25.38% 28.64% 6.45% 24.89% 26.30% 29.68% -
Total Cost 226,060 224,706 231,745 164,052 179,981 135,907 130,501 9.58%
-
Net Worth 457,898 420,853 361,329 301,840 220,147 213,402 195,218 15.25%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 28,162 28,167 17,700 14,518 13,003 12,198 12,132 15.05%
Div Payout % 42.52% 39.24% 23.50% 19.56% 32.92% 44.63% 40.28% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 457,898 420,853 361,329 301,840 220,147 213,402 195,218 15.25%
NOSH 80,474 80,469 80,474 80,490 80,936 81,451 81,340 -0.17%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 23.77% 25.66% 25.64% 32.30% 19.27% 16.90% 18.75% -
ROE 14.47% 17.06% 20.85% 24.59% 17.94% 12.81% 15.43% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 368.49 375.64 387.24 301.05 275.45 200.79 197.47 10.94%
EPS 82.31 89.20 93.61 92.22 48.80 33.56 37.03 14.22%
DPS 35.00 35.00 22.00 18.00 16.00 15.00 15.00 15.15%
NAPS 5.69 5.23 4.49 3.75 2.72 2.62 2.40 15.45%
Adjusted Per Share Value based on latest NOSH - 80,490
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 120.91 123.25 127.06 98.80 90.90 66.68 65.49 10.74%
EPS 27.01 29.27 30.71 30.27 16.11 11.14 12.28 14.02%
DPS 11.48 11.48 7.22 5.92 5.30 4.97 4.95 15.03%
NAPS 1.867 1.7159 1.4732 1.2307 0.8976 0.8701 0.796 15.25%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 5.94 5.80 6.45 3.10 1.97 2.52 2.40 -
P/RPS 1.61 1.54 1.67 1.03 0.72 1.26 1.22 4.72%
P/EPS 7.22 6.50 6.89 3.36 4.04 7.51 6.48 1.81%
EY 13.86 15.38 14.51 29.75 24.77 13.32 15.43 -1.77%
DY 5.89 6.03 3.41 5.81 8.12 5.95 6.25 -0.98%
P/NAPS 1.04 1.11 1.44 0.83 0.72 0.96 1.00 0.65%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 21/02/12 21/02/11 24/02/10 25/02/09 20/02/08 13/02/07 -
Price 5.74 6.75 6.35 3.22 1.89 2.33 2.36 -
P/RPS 1.56 1.80 1.64 1.07 0.69 1.16 1.20 4.46%
P/EPS 6.97 7.57 6.78 3.49 3.87 6.94 6.37 1.51%
EY 14.34 13.22 14.74 28.64 25.82 14.40 15.69 -1.48%
DY 6.10 5.19 3.46 5.59 8.47 6.44 6.36 -0.69%
P/NAPS 1.01 1.29 1.41 0.86 0.69 0.89 0.98 0.50%

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