[FIMACOR] QoQ TTM Result on 31-Mar-2002 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
20-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -21.57%
YoY- 40.12%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 91,132 79,369 79,899 81,125 95,785 95,958 113,294 -13.47%
PBT 12,432 11,967 15,567 15,851 19,580 13,000 12,880 -2.32%
Tax -4,745 -5,135 -5,827 -5,849 -6,827 -3,635 -4,447 4.40%
NP 7,687 6,832 9,740 10,002 12,753 9,365 8,433 -5.97%
-
NP to SH 7,687 6,832 9,740 10,002 12,753 6,800 5,868 19.66%
-
Tax Rate 38.17% 42.91% 37.43% 36.90% 34.87% 27.96% 34.53% -
Total Cost 83,445 72,537 70,159 71,123 83,032 86,593 104,861 -14.09%
-
Net Worth 125,431 121,615 116,614 121,826 93,247 93,062 92,460 22.47%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 3,871 - 3,981 3,981 2,322 2,322 2,322 40.46%
Div Payout % 50.36% - 40.88% 39.80% 18.21% 34.15% 39.57% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 125,431 121,615 116,614 121,826 93,247 93,062 92,460 22.47%
NOSH 77,427 77,461 75,235 79,624 31,082 31,020 30,820 84.49%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.44% 8.61% 12.19% 12.33% 13.31% 9.76% 7.44% -
ROE 6.13% 5.62% 8.35% 8.21% 13.68% 7.31% 6.35% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 117.70 102.46 106.20 101.88 308.16 309.33 367.60 -53.10%
EPS 9.93 8.82 12.95 12.56 41.03 21.92 19.04 -35.13%
DPS 5.00 0.00 5.29 5.00 7.50 7.50 7.50 -23.62%
NAPS 1.62 1.57 1.55 1.53 3.00 3.00 3.00 -33.61%
Adjusted Per Share Value based on latest NOSH - 79,624
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 37.16 32.36 32.58 33.08 39.05 39.12 46.19 -13.46%
EPS 3.13 2.79 3.97 4.08 5.20 2.77 2.39 19.64%
DPS 1.58 0.00 1.62 1.62 0.95 0.95 0.95 40.24%
NAPS 0.5114 0.4959 0.4755 0.4967 0.3802 0.3794 0.377 22.47%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.00 1.07 1.10 1.21 1.17 0.78 0.81 -
P/RPS 0.85 1.04 1.04 1.19 0.38 0.25 0.22 145.61%
P/EPS 10.07 12.13 8.50 9.63 2.85 3.56 4.25 77.45%
EY 9.93 8.24 11.77 10.38 35.07 28.10 23.51 -43.61%
DY 5.00 0.00 4.81 4.13 6.41 9.62 9.26 -33.61%
P/NAPS 0.62 0.68 0.71 0.79 0.39 0.26 0.27 73.79%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 20/11/02 26/08/02 20/05/02 25/02/02 15/11/01 25/09/01 -
Price 1.00 1.02 1.15 1.20 1.39 1.03 0.78 -
P/RPS 0.85 1.00 1.08 1.18 0.45 0.33 0.21 153.33%
P/EPS 10.07 11.56 8.88 9.55 3.39 4.70 4.10 81.74%
EY 9.93 8.65 11.26 10.47 29.52 21.28 24.41 -45.00%
DY 5.00 0.00 4.60 4.17 5.40 7.28 9.62 -35.27%
P/NAPS 0.62 0.65 0.74 0.78 0.46 0.34 0.26 78.20%

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