[FIMACOR] QoQ Quarter Result on 31-Mar-2009 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 183.89%
YoY- 210.38%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 75,387 58,494 62,679 45,756 54,801 59,017 63,891 11.62%
PBT 29,311 17,481 21,330 15,542 12,605 12,363 21,583 22.56%
Tax -6,694 -3,826 -4,626 9,746 -2,778 -3,931 -5,649 11.94%
NP 22,617 13,655 16,704 25,288 9,827 8,432 15,934 26.22%
-
NP to SH 20,171 12,716 15,334 26,010 9,162 7,952 14,006 27.44%
-
Tax Rate 22.84% 21.89% 21.69% -62.71% 22.04% 31.80% 26.17% -
Total Cost 52,770 44,839 45,975 20,468 44,974 50,585 47,957 6.56%
-
Net Worth 301,840 288,926 271,262 245,636 220,147 229,400 223,966 21.94%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 6,438 - 8,080 - 5,674 - -
Div Payout % - 50.63% - 31.07% - 71.36% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 301,840 288,926 271,262 245,636 220,147 229,400 223,966 21.94%
NOSH 80,490 80,481 80,493 80,801 80,936 81,060 81,147 -0.53%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 30.00% 23.34% 26.65% 55.27% 17.93% 14.29% 24.94% -
ROE 6.68% 4.40% 5.65% 10.59% 4.16% 3.47% 6.25% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 93.66 72.68 77.87 56.63 67.71 72.81 78.73 12.23%
EPS 25.06 15.80 19.05 32.19 11.32 9.81 17.26 28.13%
DPS 0.00 8.00 0.00 10.00 0.00 7.00 0.00 -
NAPS 3.75 3.59 3.37 3.04 2.72 2.83 2.76 22.60%
Adjusted Per Share Value based on latest NOSH - 80,801
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 30.74 23.85 25.56 18.66 22.34 24.06 26.05 11.63%
EPS 8.22 5.18 6.25 10.61 3.74 3.24 5.71 27.40%
DPS 0.00 2.63 0.00 3.29 0.00 2.31 0.00 -
NAPS 1.2307 1.178 1.106 1.0015 0.8976 0.9353 0.9132 21.94%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.10 2.97 2.70 2.40 1.97 2.19 2.20 -
P/RPS 3.31 4.09 3.47 4.24 2.91 3.01 2.79 12.03%
P/EPS 12.37 18.80 14.17 7.46 17.40 22.32 12.75 -1.99%
EY 8.08 5.32 7.06 13.41 5.75 4.48 7.85 1.93%
DY 0.00 2.69 0.00 4.17 0.00 3.20 0.00 -
P/NAPS 0.83 0.83 0.80 0.79 0.72 0.77 0.80 2.47%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 19/08/09 25/05/09 25/02/09 21/11/08 20/08/08 -
Price 3.22 3.23 2.88 2.22 1.89 1.88 2.17 -
P/RPS 3.44 4.44 3.70 3.92 2.79 2.58 2.76 15.76%
P/EPS 12.85 20.44 15.12 6.90 16.70 19.16 12.57 1.47%
EY 7.78 4.89 6.61 14.50 5.99 5.22 7.95 -1.42%
DY 0.00 2.48 0.00 4.50 0.00 3.72 0.00 -
P/NAPS 0.86 0.90 0.85 0.73 0.69 0.66 0.79 5.80%

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