[FIMACOR] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 17.41%
YoY- 87.93%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 311,597 297,475 279,110 242,316 221,730 222,253 223,465 24.78%
PBT 107,531 100,813 88,649 83,664 66,958 61,840 62,093 44.16%
Tax -30,262 -28,022 -24,079 -5,400 -1,484 -1,589 -2,612 411.25%
NP 77,269 72,791 64,570 78,264 65,474 60,251 59,481 19.03%
-
NP to SH 72,259 68,286 60,691 74,231 63,222 58,458 57,130 16.93%
-
Tax Rate 28.14% 27.80% 27.16% 6.45% 2.22% 2.57% 4.21% -
Total Cost 234,328 224,684 214,540 164,052 156,256 162,002 163,984 26.83%
-
Net Worth 352,448 338,824 315,370 301,840 288,926 271,262 245,636 27.18%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 17,700 16,092 16,092 14,518 14,518 13,754 13,754 18.29%
Div Payout % 24.50% 23.57% 26.52% 19.56% 22.96% 23.53% 24.08% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 352,448 338,824 315,370 301,840 288,926 271,262 245,636 27.18%
NOSH 80,467 80,480 80,451 80,490 80,481 80,493 80,801 -0.27%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 24.80% 24.47% 23.13% 32.30% 29.53% 27.11% 26.62% -
ROE 20.50% 20.15% 19.24% 24.59% 21.88% 21.55% 23.26% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 387.23 369.62 346.93 301.05 275.51 276.11 276.56 25.13%
EPS 89.80 84.85 75.44 92.22 78.56 72.62 70.70 17.26%
DPS 22.00 20.00 20.00 18.00 18.00 17.00 17.00 18.73%
NAPS 4.38 4.21 3.92 3.75 3.59 3.37 3.04 27.53%
Adjusted Per Share Value based on latest NOSH - 80,490
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 127.05 121.29 113.80 98.80 90.41 90.62 91.11 24.79%
EPS 29.46 27.84 24.75 30.27 25.78 23.84 23.29 16.94%
DPS 7.22 6.56 6.56 5.92 5.92 5.61 5.61 18.29%
NAPS 1.437 1.3815 1.2859 1.2307 1.178 1.106 1.0015 27.18%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.64 4.15 4.50 3.10 2.97 2.70 2.40 -
P/RPS 1.20 1.12 1.30 1.03 1.08 0.98 0.87 23.88%
P/EPS 5.17 4.89 5.97 3.36 3.78 3.72 3.39 32.45%
EY 19.35 20.45 16.76 29.75 26.45 26.90 29.46 -24.41%
DY 4.74 4.82 4.44 5.81 6.06 6.30 7.08 -23.45%
P/NAPS 1.06 0.99 1.15 0.83 0.83 0.80 0.79 21.63%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 28/10/10 23/08/10 24/05/10 24/02/10 23/11/09 19/08/09 25/05/09 -
Price 5.63 4.45 4.50 3.22 3.23 2.88 2.22 -
P/RPS 1.45 1.20 1.30 1.07 1.17 1.04 0.80 48.60%
P/EPS 6.27 5.24 5.97 3.49 4.11 3.97 3.14 58.50%
EY 15.95 19.07 16.76 28.64 24.32 25.22 31.85 -36.91%
DY 3.91 4.49 4.44 5.59 5.57 5.90 7.66 -36.10%
P/NAPS 1.29 1.06 1.15 0.86 0.90 0.85 0.73 46.11%

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