[FIMACOR] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -5.52%
YoY- 39.55%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 242,346 250,716 223,465 236,945 245,816 255,564 176,788 23.37%
PBT 77,622 85,320 62,093 62,068 67,892 86,332 40,945 53.11%
Tax -16,904 -18,504 -2,612 -16,477 -19,160 -22,596 -9,573 46.04%
NP 60,718 66,816 59,481 45,590 48,732 63,736 31,372 55.24%
-
NP to SH 56,100 61,336 57,130 41,493 43,916 56,024 30,681 49.47%
-
Tax Rate 21.78% 21.69% 4.21% 26.55% 28.22% 26.17% 23.38% -
Total Cost 181,628 183,900 163,984 191,354 197,084 191,828 145,416 15.96%
-
Net Worth 288,951 271,262 246,458 220,261 229,472 223,966 208,393 24.32%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 12,878 - 13,737 7,557 11,351 - 13,024 -0.74%
Div Payout % 22.96% - 24.05% 18.21% 25.85% - 42.45% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 288,951 271,262 246,458 220,261 229,472 223,966 208,393 24.32%
NOSH 80,487 80,493 80,806 80,978 81,085 81,147 81,403 -0.75%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 25.05% 26.65% 26.62% 19.24% 19.82% 24.94% 17.75% -
ROE 19.42% 22.61% 23.18% 18.84% 19.14% 25.01% 14.72% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 301.10 311.47 276.54 292.60 303.16 314.94 217.17 24.31%
EPS 69.70 76.20 70.70 51.24 54.16 69.04 37.69 50.60%
DPS 16.00 0.00 17.00 9.33 14.00 0.00 16.00 0.00%
NAPS 3.59 3.37 3.05 2.72 2.83 2.76 2.56 25.26%
Adjusted Per Share Value based on latest NOSH - 80,936
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 98.81 102.22 91.11 96.61 100.23 104.20 72.08 23.37%
EPS 22.87 25.01 23.29 16.92 17.91 22.84 12.51 49.45%
DPS 5.25 0.00 5.60 3.08 4.63 0.00 5.31 -0.75%
NAPS 1.1781 1.106 1.0049 0.8981 0.9356 0.9132 0.8497 24.31%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.97 2.70 2.40 1.97 2.19 2.20 2.26 -
P/RPS 0.99 0.87 0.87 0.67 0.72 0.70 1.04 -3.22%
P/EPS 4.26 3.54 3.39 3.84 4.04 3.19 6.00 -20.39%
EY 23.47 28.22 29.46 26.01 24.73 31.38 16.68 25.54%
DY 5.39 0.00 7.08 4.74 6.39 0.00 7.08 -16.61%
P/NAPS 0.83 0.80 0.79 0.72 0.77 0.80 0.88 -3.82%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 19/08/09 25/05/09 25/02/09 21/11/08 20/08/08 26/05/08 -
Price 3.23 2.88 2.22 1.89 1.88 2.17 2.25 -
P/RPS 1.07 0.92 0.80 0.65 0.62 0.69 1.04 1.91%
P/EPS 4.63 3.78 3.14 3.69 3.47 3.14 5.97 -15.57%
EY 21.58 26.46 31.85 27.11 28.81 31.82 16.75 18.38%
DY 4.95 0.00 7.66 4.94 7.45 0.00 7.11 -21.43%
P/NAPS 0.90 0.85 0.73 0.69 0.66 0.79 0.88 1.50%

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