[FIMACOR] QoQ Quarter Result on 31-Mar-2005 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -43.83%
YoY- 8.47%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 49,875 37,482 34,537 24,156 28,881 36,905 20,082 83.08%
PBT 15,879 9,888 7,970 6,481 9,160 9,507 5,783 95.72%
Tax -4,403 -2,480 -2,166 -2,550 -2,162 -2,777 -1,297 125.37%
NP 11,476 7,408 5,804 3,931 6,998 6,730 4,486 86.72%
-
NP to SH 11,476 7,408 5,804 3,931 6,998 6,730 4,486 86.72%
-
Tax Rate 27.73% 25.08% 27.18% 39.35% 23.60% 29.21% 22.43% -
Total Cost 38,399 30,074 28,733 20,225 21,883 30,175 15,596 82.03%
-
Net Worth 172,420 161,949 159,529 150,234 151,455 144,214 144,109 12.66%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 5,612 - 3,892 - 6,202 - -
Div Payout % - 75.76% - 99.01% - 92.17% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 172,420 161,949 159,529 150,234 151,455 144,214 144,109 12.66%
NOSH 80,195 80,173 80,165 77,841 77,669 77,534 77,478 2.31%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 23.01% 19.76% 16.81% 16.27% 24.23% 18.24% 22.34% -
ROE 6.66% 4.57% 3.64% 2.62% 4.62% 4.67% 3.11% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 62.19 46.75 43.08 31.03 37.18 47.60 25.92 78.93%
EPS 14.31 9.24 7.24 5.05 9.01 8.68 5.79 82.49%
DPS 0.00 7.00 0.00 5.00 0.00 8.00 0.00 -
NAPS 2.15 2.02 1.99 1.93 1.95 1.86 1.86 10.11%
Adjusted Per Share Value based on latest NOSH - 77,841
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 20.34 15.28 14.08 9.85 11.78 15.05 8.19 83.08%
EPS 4.68 3.02 2.37 1.60 2.85 2.74 1.83 86.68%
DPS 0.00 2.29 0.00 1.59 0.00 2.53 0.00 -
NAPS 0.703 0.6603 0.6504 0.6125 0.6175 0.588 0.5876 12.66%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.98 1.98 1.88 1.79 1.67 1.37 1.40 -
P/RPS 3.18 4.24 4.36 5.77 4.49 2.88 5.40 -29.67%
P/EPS 13.84 21.43 25.97 35.45 18.53 15.78 24.18 -30.99%
EY 7.23 4.67 3.85 2.82 5.40 6.34 4.14 44.87%
DY 0.00 3.54 0.00 2.79 0.00 5.84 0.00 -
P/NAPS 0.92 0.98 0.94 0.93 0.86 0.74 0.75 14.54%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 06/02/06 28/11/05 09/09/05 26/05/05 24/01/05 24/11/04 26/08/04 -
Price 2.00 1.94 1.93 1.80 1.78 1.44 1.41 -
P/RPS 3.22 4.15 4.48 5.80 4.79 3.03 5.44 -29.43%
P/EPS 13.98 21.00 26.66 35.64 19.76 16.59 24.35 -30.85%
EY 7.16 4.76 3.75 2.81 5.06 6.03 4.11 44.63%
DY 0.00 3.61 0.00 2.78 0.00 5.56 0.00 -
P/NAPS 0.93 0.96 0.97 0.93 0.91 0.77 0.76 14.36%

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