[FIMACOR] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -14.24%
YoY- -4.71%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 290,572 282,035 300,174 302,274 311,060 308,481 298,479 -1.76%
PBT 90,202 92,384 107,505 103,954 121,010 117,777 111,566 -13.17%
Tax -22,395 -25,039 -28,588 -26,386 -30,491 -27,658 -26,809 -11.27%
NP 67,807 67,345 78,917 77,568 90,519 90,119 84,757 -13.78%
-
NP to SH 63,309 62,578 71,907 71,782 83,701 83,434 79,486 -14.03%
-
Tax Rate 24.83% 27.10% 26.59% 25.38% 25.20% 23.48% 24.03% -
Total Cost 222,765 214,690 221,257 224,706 220,541 218,362 213,722 2.79%
-
Net Worth 465,913 453,785 435,294 420,853 420,882 409,592 380,666 14.37%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 28,162 28,163 28,163 28,167 28,167 24,142 24,142 10.78%
Div Payout % 44.48% 45.01% 39.17% 39.24% 33.65% 28.94% 30.37% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 465,913 453,785 435,294 420,853 420,882 409,592 380,666 14.37%
NOSH 80,468 80,458 80,461 80,469 80,474 80,470 80,479 -0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 23.34% 23.88% 26.29% 25.66% 29.10% 29.21% 28.40% -
ROE 13.59% 13.79% 16.52% 17.06% 19.89% 20.37% 20.88% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 361.10 350.53 373.07 375.64 386.53 383.35 370.88 -1.76%
EPS 78.68 77.78 89.37 89.20 104.01 103.68 98.77 -14.03%
DPS 35.00 35.00 35.00 35.00 35.00 30.00 30.00 10.79%
NAPS 5.79 5.64 5.41 5.23 5.23 5.09 4.73 14.38%
Adjusted Per Share Value based on latest NOSH - 80,469
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 118.47 114.99 122.39 123.25 126.83 125.78 121.70 -1.77%
EPS 25.81 25.51 29.32 29.27 34.13 34.02 32.41 -14.04%
DPS 11.48 11.48 11.48 11.48 11.48 9.84 9.84 10.79%
NAPS 1.8997 1.8502 1.7748 1.7159 1.7161 1.67 1.5521 14.38%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 5.91 6.11 6.11 5.80 5.22 6.11 5.90 -
P/RPS 1.64 1.74 1.64 1.54 1.35 1.59 1.59 2.07%
P/EPS 7.51 7.86 6.84 6.50 5.02 5.89 5.97 16.48%
EY 13.31 12.73 14.63 15.38 19.93 16.97 16.74 -14.13%
DY 5.92 5.73 5.73 6.03 6.70 4.91 5.08 10.70%
P/NAPS 1.02 1.08 1.13 1.11 1.00 1.20 1.25 -12.64%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 16/05/12 21/02/12 22/11/11 15/08/11 24/05/11 -
Price 5.85 6.34 5.95 6.75 5.73 5.57 6.40 -
P/RPS 1.62 1.81 1.59 1.80 1.48 1.45 1.73 -4.27%
P/EPS 7.44 8.15 6.66 7.57 5.51 5.37 6.48 9.61%
EY 13.45 12.27 15.02 13.22 18.15 18.61 15.43 -8.72%
DY 5.98 5.52 5.88 5.19 6.11 5.39 4.69 17.53%
P/NAPS 1.01 1.12 1.10 1.29 1.10 1.09 1.35 -17.54%

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