[FIMACOR] QoQ Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock

[FIMACOR] FIMA CORPORATION BHD

Announcement Date

21-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

30-Sep-2008 [#2]

Profit Trend

QoQ- 56.78%

YoY- 40.05%

Quarter Report

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Cumulative Result
Revenue	62,679	223,465	177,709	122,908	63,891	176,788	131,555	-39.02%
YoY %	-71.95%	25.75%	44.59%	92.37%	-63.86%	34.38%	-	-
Horiz. %	47.64%	169.86%	135.08%	93.43%	48.57%	134.38%	100.00%	-
PBT	21,330	62,093	46,551	33,946	21,583	40,945	30,298	-20.87%
YoY %	-65.65%	33.39%	37.13%	57.28%	-47.29%	35.14%	-	-
Horiz. %	70.40%	204.94%	153.64%	112.04%	71.24%	135.14%	100.00%	-
Tax	-4,626	-2,612	-12,358	-9,580	-5,649	-9,573	-7,694	-28.78%
YoY %	-77.11%	78.86%	-29.00%	-69.59%	40.99%	-24.42%	-	-
Horiz. %	60.12%	33.95%	160.62%	124.51%	73.42%	124.42%	100.00%	-
NP	16,704	59,481	34,193	24,366	15,934	31,372	22,604	-18.27%
YoY %	-71.92%	73.96%	40.33%	52.92%	-49.21%	38.79%	-	-
Horiz. %	73.90%	263.14%	151.27%	107.80%	70.49%	138.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,334	57,130	31,120	21,958	14,006	30,681	22,301	-22.11%
YoY %	-73.16%	83.58%	41.73%	56.78%	-54.35%	37.58%	-	-
Horiz. %	68.76%	256.18%	139.55%	98.46%	62.80%	137.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.69%	4.21%	26.55%	28.22%	26.17%	23.38%	25.39%	-
YoY %	415.20%	-84.14%	-5.92%	7.83%	11.93%	-7.92%	-	-
Horiz. %	85.43%	16.58%	104.57%	111.15%	103.07%	92.08%	100.00%	-
Total Cost	45,975	163,984	143,516	98,542	47,957	145,416	108,951	-43.77%
YoY %	-71.96%	14.26%	45.64%	105.48%	-67.02%	33.47%	-	-
Horiz. %	42.20%	150.51%	131.73%	90.45%	44.02%	133.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	271,262	246,458	220,261	229,472	223,966	208,393	213,398	17.36%
YoY %	10.06%	11.89%	-4.01%	2.46%	7.47%	-2.35%	-	-
Horiz. %	127.12%	115.49%	103.22%	107.53%	104.95%	97.65%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	-	13,737	5,668	5,675	-	13,024	12,217	-
YoY %	-	142.36%	-0.12%	0.00%	-	6.61%	-	-
Horiz. %	-	112.44%	46.39%	46.45%	-	106.61%	100.00%	-
Div Payout %	-	24.05%	18.21%	25.85%	-	42.45%	54.78%	-
YoY %	-	32.07%	-29.56%	0.00%	-	-22.51%	-	-
Horiz. %	-	43.90%	33.24%	47.19%	-	77.49%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	271,262	246,458	220,261	229,472	223,966	208,393	213,398	17.36%
YoY %	10.06%	11.89%	-4.01%	2.46%	7.47%	-2.35%	-	-
Horiz. %	127.12%	115.49%	103.22%	107.53%	104.95%	97.65%	100.00%	-
NOSH	80,493	80,806	80,978	81,085	81,147	81,403	81,449	-0.78%
YoY %	-0.39%	-0.21%	-0.13%	-0.08%	-0.31%	-0.06%	-	-
Horiz. %	98.83%	99.21%	99.42%	99.55%	99.63%	99.94%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	26.65%	26.62%	19.24%	19.82%	24.94%	17.75%	17.18%	-
YoY %	0.11%	38.36%	-2.93%	-20.53%	40.51%	3.32%	-	-
Horiz. %	155.12%	154.95%	111.99%	115.37%	145.17%	103.32%	100.00%	-
ROE	5.65%	23.18%	14.13%	9.57%	6.25%	14.72%	10.45%	-
YoY %	-75.63%	64.05%	47.65%	53.12%	-57.54%	40.86%	-	-
Horiz. %	54.07%	221.82%	135.22%	91.58%	59.81%	140.86%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	77.87	276.54	219.45	151.58	78.73	217.17	161.52	-38.54%
YoY %	-71.84%	26.02%	44.78%	92.53%	-63.75%	34.45%	-	-
Horiz. %	48.21%	171.21%	135.87%	93.85%	48.74%	134.45%	100.00%	-
EPS	19.05	70.70	38.43	27.08	17.26	37.69	27.38	-21.49%
YoY %	-73.06%	83.97%	41.91%	56.89%	-54.21%	37.66%	-	-
Horiz. %	69.58%	258.22%	140.36%	98.90%	63.04%	137.66%	100.00%	-
DPS	0.00	17.00	7.00	7.00	0.00	16.00	15.00	-
YoY %	0.00%	142.86%	0.00%	0.00%	0.00%	6.67%	-	-
Horiz. %	0.00%	113.33%	46.67%	46.67%	0.00%	106.67%	100.00%	-
NAPS	3.37	3.05	2.72	2.83	2.76	2.56	2.62	18.29%
YoY %	10.49%	12.13%	-3.89%	2.54%	7.81%	-2.29%	-	-
Horiz. %	128.63%	116.41%	103.82%	108.02%	105.34%	97.71%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 81,060
RPS	25.56	91.11	72.46	50.11	26.05	72.08	53.64	-39.02%
YoY %	-71.95%	25.74%	44.60%	92.36%	-63.86%	34.38%	-	-
Horiz. %	47.65%	169.85%	135.09%	93.42%	48.56%	134.38%	100.00%	-
EPS	6.25	23.29	12.69	8.95	5.71	12.51	9.09	-22.11%
YoY %	-73.16%	83.53%	41.79%	56.74%	-54.36%	37.62%	-	-
Horiz. %	68.76%	256.22%	139.60%	98.46%	62.82%	137.62%	100.00%	-
DPS	0.00	5.60	2.31	2.31	0.00	5.31	4.98	-
YoY %	0.00%	142.42%	0.00%	0.00%	0.00%	6.63%	-	-
Horiz. %	0.00%	112.45%	46.39%	46.39%	0.00%	106.63%	100.00%	-
NAPS	1.106	1.0049	0.8981	0.9356	0.9132	0.8497	0.8701	17.36%
YoY %	10.06%	11.89%	-4.01%	2.45%	7.47%	-2.34%	-	-
Horiz. %	127.11%	115.49%	103.22%	107.53%	104.95%	97.66%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	2.70	2.40	1.97	2.19	2.20	2.26	2.52	-
P/RPS	3.47	0.87	0.90	1.44	2.79	1.04	1.56	70.48%
YoY %	298.85%	-3.33%	-37.50%	-48.39%	168.27%	-33.33%	-	-
Horiz. %	222.44%	55.77%	57.69%	92.31%	178.85%	66.67%	100.00%	-
P/EPS	14.17	3.39	5.13	8.09	12.75	6.00	9.20	33.40%
YoY %	317.99%	-33.92%	-36.59%	-36.55%	112.50%	-34.78%	-	-
Horiz. %	154.02%	36.85%	55.76%	87.93%	138.59%	65.22%	100.00%	-
EY	7.06	29.46	19.51	12.37	7.85	16.68	10.87	-25.02%
YoY %	-76.04%	51.00%	57.72%	57.58%	-52.94%	53.45%	-	-
Horiz. %	64.95%	271.02%	179.48%	113.80%	72.22%	153.45%	100.00%	-
DY	0.00	7.08	3.55	3.20	0.00	7.08	5.95	-
YoY %	0.00%	99.44%	10.94%	0.00%	0.00%	18.99%	-	-
Horiz. %	0.00%	118.99%	59.66%	53.78%	0.00%	118.99%	100.00%	-
P/NAPS	0.80	0.79	0.72	0.77	0.80	0.88	0.96	-11.45%
YoY %	1.27%	9.72%	-6.49%	-3.75%	-9.09%	-8.33%	-	-
Horiz. %	83.33%	82.29%	75.00%	80.21%	83.33%	91.67%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	19/08/09	25/05/09	25/02/09	21/11/08	20/08/08	26/05/08	20/02/08	-
Price	2.88	2.22	1.89	1.88	2.17	2.25	2.33	-
P/RPS	3.70	0.80	0.86	1.24	2.76	1.04	1.44	87.70%
YoY %	362.50%	-6.98%	-30.65%	-55.07%	165.38%	-27.78%	-	-
Horiz. %	256.94%	55.56%	59.72%	86.11%	191.67%	72.22%	100.00%	-
P/EPS	15.12	3.14	4.92	6.94	12.57	5.97	8.51	46.74%
YoY %	381.53%	-36.18%	-29.11%	-44.79%	110.55%	-29.85%	-	-
Horiz. %	177.67%	36.90%	57.81%	81.55%	147.71%	70.15%	100.00%	-
EY	6.61	31.85	20.33	14.40	7.95	16.75	11.75	-31.87%
YoY %	-79.25%	56.67%	41.18%	81.13%	-52.54%	42.55%	-	-
Horiz. %	56.26%	271.06%	173.02%	122.55%	67.66%	142.55%	100.00%	-
DY	0.00	7.66	3.70	3.72	0.00	7.11	6.44	-
YoY %	0.00%	107.03%	-0.54%	0.00%	0.00%	10.40%	-	-
Horiz. %	0.00%	118.94%	57.45%	57.76%	0.00%	110.40%	100.00%	-
P/NAPS	0.85	0.73	0.69	0.66	0.79	0.88	0.89	-3.02%
YoY %	16.44%	5.80%	4.55%	-16.46%	-10.23%	-1.12%	-	-
Horiz. %	95.51%	82.02%	77.53%	74.16%	88.76%	98.88%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos