[FIMACOR] QoQ Quarter 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- 47.62%
YoY- 9.62%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 28,881 36,905 20,082 17,881 25,055 34,503 21,067 23.28%
PBT 9,160 9,507 5,783 4,892 3,741 7,499 3,929 75.37%
Tax -2,162 -2,777 -1,297 -1,268 -1,286 -2,424 -1,269 42.41%
NP 6,998 6,730 4,486 3,624 2,455 5,075 2,660 90.01%
-
NP to SH 6,998 6,730 4,486 3,624 2,455 5,075 2,660 90.01%
-
Tax Rate 23.60% 29.21% 22.43% 25.92% 34.38% 32.32% 32.30% -
Total Cost 21,883 30,175 15,596 14,257 22,600 29,428 18,407 12.16%
-
Net Worth 151,455 144,214 144,109 140,933 133,979 136,932 131,453 9.85%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 6,202 - 5,420 5,421 - - -
Div Payout % - 92.17% - 149.57% 220.82% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 151,455 144,214 144,109 140,933 133,979 136,932 131,453 9.85%
NOSH 77,669 77,534 77,478 77,435 77,444 77,362 77,325 0.29%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 24.23% 18.24% 22.34% 20.27% 9.80% 14.71% 12.63% -
ROE 4.62% 4.67% 3.11% 2.57% 1.83% 3.71% 2.02% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 37.18 47.60 25.92 23.09 32.35 44.60 27.24 22.93%
EPS 9.01 8.68 5.79 4.68 3.17 6.56 3.44 89.45%
DPS 0.00 8.00 0.00 7.00 7.00 0.00 0.00 -
NAPS 1.95 1.86 1.86 1.82 1.73 1.77 1.70 9.53%
Adjusted Per Share Value based on latest NOSH - 77,435
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 11.78 15.05 8.19 7.29 10.22 14.07 8.59 23.31%
EPS 2.85 2.74 1.83 1.48 1.00 2.07 1.08 90.40%
DPS 0.00 2.53 0.00 2.21 2.21 0.00 0.00 -
NAPS 0.6175 0.588 0.5876 0.5746 0.5463 0.5583 0.536 9.84%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.67 1.37 1.40 1.46 1.31 1.23 1.05 -
P/RPS 4.49 2.88 5.40 6.32 4.05 2.76 3.85 10.74%
P/EPS 18.53 15.78 24.18 31.20 41.32 18.75 30.52 -28.19%
EY 5.40 6.34 4.14 3.21 2.42 5.33 3.28 39.21%
DY 0.00 5.84 0.00 4.79 5.34 0.00 0.00 -
P/NAPS 0.86 0.74 0.75 0.80 0.76 0.69 0.62 24.25%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/01/05 24/11/04 26/08/04 19/05/04 19/02/04 17/11/03 31/07/03 -
Price 1.78 1.44 1.41 1.32 1.44 1.18 1.15 -
P/RPS 4.79 3.03 5.44 5.72 4.45 2.65 4.22 8.77%
P/EPS 19.76 16.59 24.35 28.21 45.43 17.99 33.43 -29.45%
EY 5.06 6.03 4.11 3.55 2.20 5.56 2.99 41.78%
DY 0.00 5.56 0.00 5.30 4.86 0.00 0.00 -
P/NAPS 0.91 0.77 0.76 0.73 0.83 0.67 0.68 21.33%

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