[FIMACOR] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -73.16%
YoY- 9.48%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 279,110 196,560 121,173 62,679 223,465 177,709 122,908 72.85%
PBT 88,649 68,122 38,811 21,330 62,093 46,551 33,946 89.74%
Tax -24,079 -15,146 -8,452 -4,626 -2,612 -12,358 -9,580 84.96%
NP 64,570 52,976 30,359 16,704 59,481 34,193 24,366 91.61%
-
NP to SH 60,691 48,221 28,050 15,334 57,130 31,120 21,958 97.07%
-
Tax Rate 27.16% 22.23% 21.78% 21.69% 4.21% 26.55% 28.22% -
Total Cost 214,540 143,584 90,814 45,975 163,984 143,516 98,542 68.05%
-
Net Worth 315,445 301,783 288,951 271,262 246,458 220,261 229,472 23.65%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 16,094 6,438 6,439 - 13,737 5,668 5,675 100.48%
Div Payout % 26.52% 13.35% 22.96% - 24.05% 18.21% 25.85% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 315,445 301,783 288,951 271,262 246,458 220,261 229,472 23.65%
NOSH 80,470 80,475 80,487 80,493 80,806 80,978 81,085 -0.50%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 23.13% 26.95% 25.05% 26.65% 26.62% 19.24% 19.82% -
ROE 19.24% 15.98% 9.71% 5.65% 23.18% 14.13% 9.57% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 346.85 244.25 150.55 77.87 276.54 219.45 151.58 73.73%
EPS 75.42 59.92 34.85 19.05 70.70 38.43 27.08 98.07%
DPS 20.00 8.00 8.00 0.00 17.00 7.00 7.00 101.48%
NAPS 3.92 3.75 3.59 3.37 3.05 2.72 2.83 24.28%
Adjusted Per Share Value based on latest NOSH - 80,493
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 113.80 80.14 49.41 25.56 91.11 72.46 50.11 72.86%
EPS 24.75 19.66 11.44 6.25 23.29 12.69 8.95 97.13%
DPS 6.56 2.62 2.63 0.00 5.60 2.31 2.31 100.66%
NAPS 1.2862 1.2305 1.1781 1.106 1.0049 0.8981 0.9356 23.66%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 4.50 3.10 2.97 2.70 2.40 1.97 2.19 -
P/RPS 1.30 1.27 1.97 3.47 0.87 0.90 1.44 -6.59%
P/EPS 5.97 5.17 8.52 14.17 3.39 5.13 8.09 -18.35%
EY 16.76 19.33 11.73 7.06 29.46 19.51 12.37 22.46%
DY 4.44 2.58 2.69 0.00 7.08 3.55 3.20 24.42%
P/NAPS 1.15 0.83 0.83 0.80 0.79 0.72 0.77 30.69%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 24/02/10 23/11/09 19/08/09 25/05/09 25/02/09 21/11/08 -
Price 4.50 3.22 3.23 2.88 2.22 1.89 1.88 -
P/RPS 1.30 1.32 2.15 3.70 0.80 0.86 1.24 3.20%
P/EPS 5.97 5.37 9.27 15.12 3.14 4.92 6.94 -9.55%
EY 16.76 18.61 10.79 6.61 31.85 20.33 14.40 10.65%
DY 4.44 2.48 2.48 0.00 7.66 3.70 3.72 12.53%
P/NAPS 1.15 0.86 0.90 0.85 0.73 0.69 0.66 44.84%

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