[FIMACOR] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 25.86%
YoY- 6.23%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 229,082 153,660 81,044 279,110 196,560 121,173 62,679 136.71%
PBT 91,427 57,693 33,494 88,649 68,122 38,811 21,330 163.17%
Tax -23,134 -14,635 -8,569 -24,079 -15,146 -8,452 -4,626 191.57%
NP 68,293 43,058 24,925 64,570 52,976 30,359 16,704 155.02%
-
NP to SH 62,859 39,618 22,929 60,691 48,221 28,050 15,334 155.48%
-
Tax Rate 25.30% 25.37% 25.58% 27.16% 22.23% 21.78% 21.69% -
Total Cost 160,789 110,602 56,119 214,540 143,584 90,814 45,975 129.87%
-
Net Worth 361,332 352,481 338,824 315,445 301,783 288,951 271,262 20.99%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 8,047 8,047 - 16,094 6,438 6,439 - -
Div Payout % 12.80% 20.31% - 26.52% 13.35% 22.96% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 361,332 352,481 338,824 315,445 301,783 288,951 271,262 20.99%
NOSH 80,474 80,475 80,480 80,470 80,475 80,487 80,493 -0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 29.81% 28.02% 30.75% 23.13% 26.95% 25.05% 26.65% -
ROE 17.40% 11.24% 6.77% 19.24% 15.98% 9.71% 5.65% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 284.66 190.94 100.70 346.85 244.25 150.55 77.87 136.74%
EPS 78.11 49.23 28.49 75.42 59.92 34.85 19.05 155.51%
DPS 10.00 10.00 0.00 20.00 8.00 8.00 0.00 -
NAPS 4.49 4.38 4.21 3.92 3.75 3.59 3.37 21.01%
Adjusted Per Share Value based on latest NOSH - 80,451
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 93.40 62.65 33.04 113.80 80.14 49.41 25.56 136.68%
EPS 25.63 16.15 9.35 24.75 19.66 11.44 6.25 155.54%
DPS 3.28 3.28 0.00 6.56 2.62 2.63 0.00 -
NAPS 1.4733 1.4372 1.3815 1.2862 1.2305 1.1781 1.106 21.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 6.45 4.64 4.15 4.50 3.10 2.97 2.70 -
P/RPS 2.27 2.43 4.12 1.30 1.27 1.97 3.47 -24.58%
P/EPS 8.26 9.43 14.57 5.97 5.17 8.52 14.17 -30.14%
EY 12.11 10.61 6.87 16.76 19.33 11.73 7.06 43.15%
DY 1.55 2.16 0.00 4.44 2.58 2.69 0.00 -
P/NAPS 1.44 1.06 0.99 1.15 0.83 0.83 0.80 47.81%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 28/10/10 23/08/10 24/05/10 24/02/10 23/11/09 19/08/09 -
Price 6.35 5.63 4.45 4.50 3.22 3.23 2.88 -
P/RPS 2.23 2.95 4.42 1.30 1.32 2.15 3.70 -28.58%
P/EPS 8.13 11.44 15.62 5.97 5.37 9.27 15.12 -33.80%
EY 12.30 8.74 6.40 16.76 18.61 10.79 6.61 51.11%
DY 1.57 1.78 0.00 4.44 2.48 2.48 0.00 -
P/NAPS 1.41 1.29 1.06 1.15 0.86 0.90 0.85 40.00%

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
Post a Comment