[FIMACOR] YoY TTM Result on 31-Dec-2010 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 4.25%
YoY- 1.48%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 324,379 296,541 302,274 311,632 242,316 222,942 163,543 12.07%
PBT 100,744 92,726 103,954 111,954 83,664 57,198 37,497 17.88%
Tax -31,607 -22,245 -26,386 -32,067 -5,400 -14,237 -9,861 21.40%
NP 69,137 70,481 77,568 79,887 78,264 42,961 27,636 16.49%
-
NP to SH 65,963 66,239 71,782 75,329 74,231 39,500 27,333 15.80%
-
Tax Rate 31.37% 23.99% 25.38% 28.64% 6.45% 24.89% 26.30% -
Total Cost 255,242 226,060 224,706 231,745 164,052 179,981 135,907 11.06%
-
Net Worth 475,520 457,898 420,853 361,329 301,840 220,147 213,402 14.27%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 30,986 28,162 28,167 17,700 14,518 13,003 12,198 16.79%
Div Payout % 46.98% 42.52% 39.24% 23.50% 19.56% 32.92% 44.63% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 475,520 457,898 420,853 361,329 301,840 220,147 213,402 14.27%
NOSH 80,460 80,474 80,469 80,474 80,490 80,936 81,451 -0.20%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 21.31% 23.77% 25.66% 25.64% 32.30% 19.27% 16.90% -
ROE 13.87% 14.47% 17.06% 20.85% 24.59% 17.94% 12.81% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 403.15 368.49 375.64 387.24 301.05 275.45 200.79 12.30%
EPS 81.98 82.31 89.20 93.61 92.22 48.80 33.56 16.03%
DPS 38.50 35.00 35.00 22.00 18.00 16.00 15.00 16.99%
NAPS 5.91 5.69 5.23 4.49 3.75 2.72 2.62 14.50%
Adjusted Per Share Value based on latest NOSH - 80,474
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 132.26 120.91 123.25 127.06 98.80 90.90 66.68 12.07%
EPS 26.90 27.01 29.27 30.71 30.27 16.11 11.14 15.81%
DPS 12.63 11.48 11.48 7.22 5.92 5.30 4.97 16.80%
NAPS 1.9388 1.867 1.7159 1.4732 1.2307 0.8976 0.8701 14.27%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 6.20 5.94 5.80 6.45 3.10 1.97 2.52 -
P/RPS 1.54 1.61 1.54 1.67 1.03 0.72 1.26 3.39%
P/EPS 7.56 7.22 6.50 6.89 3.36 4.04 7.51 0.11%
EY 13.22 13.86 15.38 14.51 29.75 24.77 13.32 -0.12%
DY 6.21 5.89 6.03 3.41 5.81 8.12 5.95 0.71%
P/NAPS 1.05 1.04 1.11 1.44 0.83 0.72 0.96 1.50%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/02/14 26/02/13 21/02/12 21/02/11 24/02/10 25/02/09 20/02/08 -
Price 6.42 5.74 6.75 6.35 3.22 1.89 2.33 -
P/RPS 1.59 1.56 1.80 1.64 1.07 0.69 1.16 5.39%
P/EPS 7.83 6.97 7.57 6.78 3.49 3.87 6.94 2.02%
EY 12.77 14.34 13.22 14.74 28.64 25.82 14.40 -1.98%
DY 6.00 6.10 5.19 3.46 5.59 8.47 6.44 -1.17%
P/NAPS 1.09 1.01 1.29 1.41 0.86 0.69 0.89 3.43%

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