[FIMACOR] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -1.92%
YoY- -9.25%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 209,743 200,509 176,788 163,543 166,363 159,435 157,312 21.07%
PBT 53,019 54,637 40,945 37,497 40,004 38,483 39,714 21.17%
Tax -13,542 -13,170 -9,573 -9,861 -11,553 -11,555 -12,083 7.87%
NP 39,477 41,467 31,372 27,636 28,451 26,928 27,631 26.76%
-
NP to SH 36,960 38,577 30,681 27,333 27,869 27,199 27,631 21.33%
-
Tax Rate 25.54% 24.10% 23.38% 26.30% 28.88% 30.03% 30.43% -
Total Cost 170,266 159,042 145,416 135,907 137,912 132,507 129,681 19.84%
-
Net Worth 229,400 223,966 208,482 213,402 209,474 202,851 200,468 9.37%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 13,003 13,034 13,034 12,198 12,198 12,197 12,197 4.34%
Div Payout % 35.18% 33.79% 42.49% 44.63% 43.77% 44.84% 44.14% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 229,400 223,966 208,482 213,402 209,474 202,851 200,468 9.37%
NOSH 81,060 81,147 81,438 81,451 81,507 81,466 81,161 -0.08%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 18.82% 20.68% 17.75% 16.90% 17.10% 16.89% 17.56% -
ROE 16.11% 17.22% 14.72% 12.81% 13.30% 13.41% 13.78% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 258.75 247.09 217.08 200.79 204.11 195.71 193.83 21.17%
EPS 45.60 47.54 37.67 33.56 34.19 33.39 34.04 21.45%
DPS 16.00 16.00 16.00 15.00 15.00 15.00 15.00 4.38%
NAPS 2.83 2.76 2.56 2.62 2.57 2.49 2.47 9.46%
Adjusted Per Share Value based on latest NOSH - 81,451
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 85.52 81.75 72.08 66.68 67.83 65.01 64.14 21.07%
EPS 15.07 15.73 12.51 11.14 11.36 11.09 11.27 21.30%
DPS 5.30 5.31 5.31 4.97 4.97 4.97 4.97 4.36%
NAPS 0.9353 0.9132 0.85 0.8701 0.8541 0.8271 0.8174 9.37%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.19 2.20 2.26 2.52 2.19 2.16 2.30 -
P/RPS 0.85 0.89 1.04 1.26 1.07 1.10 1.19 -20.04%
P/EPS 4.80 4.63 6.00 7.51 6.41 6.47 6.76 -20.35%
EY 20.82 21.61 16.67 13.32 15.61 15.46 14.80 25.47%
DY 7.31 7.27 7.08 5.95 6.85 6.94 6.52 7.90%
P/NAPS 0.77 0.80 0.88 0.96 0.85 0.87 0.93 -11.79%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 20/08/08 26/05/08 20/02/08 15/11/07 15/08/07 24/05/07 -
Price 1.88 2.17 2.25 2.33 2.35 2.24 2.10 -
P/RPS 0.73 0.88 1.04 1.16 1.15 1.14 1.08 -22.92%
P/EPS 4.12 4.56 5.97 6.94 6.87 6.71 6.17 -23.54%
EY 24.25 21.91 16.74 14.40 14.55 14.90 16.21 30.70%
DY 8.51 7.37 7.11 6.44 6.38 6.70 7.14 12.37%
P/NAPS 0.66 0.79 0.88 0.89 0.91 0.90 0.85 -15.48%

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