[FIMACOR] YoY TTM Result on 31-Mar-2004 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 2.36%
YoY- 33.39%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 157,312 157,190 110,024 98,506 105,503 81,125 119,613 4.66%
PBT 39,714 44,054 30,931 20,061 13,100 15,851 15,425 17.06%
Tax -12,083 -11,846 -8,786 -6,247 -2,744 -5,849 -5,722 13.26%
NP 27,631 32,208 22,145 13,814 10,356 10,002 9,703 19.04%
-
NP to SH 27,631 32,208 22,145 13,814 10,356 10,002 7,138 25.29%
-
Tax Rate 30.43% 26.89% 28.41% 31.14% 20.95% 36.90% 37.10% -
Total Cost 129,681 124,982 87,879 84,692 95,147 71,123 109,910 2.79%
-
Net Worth 200,468 160,689 150,234 140,933 129,221 121,826 111,464 10.27%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 12,197 12,039 10,094 10,841 7,740 3,981 2,322 31.82%
Div Payout % 44.14% 37.38% 45.59% 78.48% 74.74% 39.80% 32.53% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 200,468 160,689 150,234 140,933 129,221 121,826 111,464 10.27%
NOSH 81,161 80,344 77,841 77,435 77,378 79,624 30,962 17.41%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 17.56% 20.49% 20.13% 14.02% 9.82% 12.33% 8.11% -
ROE 13.78% 20.04% 14.74% 9.80% 8.01% 8.21% 6.40% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 193.83 195.64 141.34 127.21 136.35 101.88 386.32 -10.85%
EPS 34.04 40.09 28.45 17.84 13.38 12.56 23.05 6.71%
DPS 15.00 15.00 13.00 14.00 10.00 5.00 7.50 12.24%
NAPS 2.47 2.00 1.93 1.82 1.67 1.53 3.60 -6.08%
Adjusted Per Share Value based on latest NOSH - 77,435
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 64.14 64.09 44.86 40.16 43.02 33.08 48.77 4.66%
EPS 11.27 13.13 9.03 5.63 4.22 4.08 2.91 25.30%
DPS 4.97 4.91 4.12 4.42 3.16 1.62 0.95 31.73%
NAPS 0.8174 0.6552 0.6125 0.5746 0.5269 0.4967 0.4545 10.27%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.30 2.36 1.79 1.46 1.19 1.21 0.60 -
P/RPS 1.19 1.21 1.27 1.15 0.87 1.19 0.16 39.69%
P/EPS 6.76 5.89 6.29 8.18 8.89 9.63 2.60 17.25%
EY 14.80 16.99 15.89 12.22 11.25 10.38 38.42 -14.69%
DY 6.52 6.36 7.26 9.59 8.41 4.13 12.50 -10.27%
P/NAPS 0.93 1.18 0.93 0.80 0.71 0.79 0.17 32.72%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 23/05/06 26/05/05 19/05/04 21/05/03 20/05/02 21/05/01 -
Price 2.10 2.51 1.80 1.32 1.01 1.20 0.71 -
P/RPS 1.08 1.28 1.27 1.04 0.74 1.18 0.18 34.78%
P/EPS 6.17 6.26 6.33 7.40 7.55 9.55 3.08 12.27%
EY 16.21 15.97 15.80 13.51 13.25 10.47 32.47 -10.92%
DY 7.14 5.98 7.22 10.61 9.90 4.17 10.56 -6.31%
P/NAPS 0.85 1.26 0.93 0.73 0.60 0.78 0.20 27.25%

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