[FIMACOR] YoY Annualized Quarter 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- 14.61%
YoY- 54.95%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 305,658 310,502 305,442 262,080 236,945 175,406 167,098 10.57%
PBT 92,048 111,753 121,902 90,829 62,068 40,397 43,348 13.35%
Tax -21,824 -30,281 -30,845 -20,194 -16,477 -10,258 -13,216 8.71%
NP 70,224 81,472 91,057 70,634 45,590 30,138 30,132 15.12%
-
NP to SH 65,982 73,540 83,812 64,294 41,493 29,734 30,132 13.94%
-
Tax Rate 23.71% 27.10% 25.30% 22.23% 26.55% 25.39% 30.49% -
Total Cost 235,434 229,030 214,385 191,445 191,354 145,268 136,966 9.43%
-
Net Worth 457,855 420,864 361,332 301,783 220,261 213,398 195,099 15.26%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 16,093 16,094 10,729 8,584 7,557 16,289 16,258 -0.16%
Div Payout % 24.39% 21.89% 12.80% 13.35% 18.21% 54.78% 53.96% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 457,855 420,864 361,332 301,783 220,261 213,398 195,099 15.26%
NOSH 80,466 80,471 80,474 80,475 80,978 81,449 81,291 -0.16%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 22.97% 26.24% 29.81% 26.95% 19.24% 17.18% 18.03% -
ROE 14.41% 17.47% 23.20% 21.30% 18.84% 13.93% 15.44% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 379.86 385.86 379.55 325.66 292.60 215.36 205.56 10.76%
EPS 82.00 91.39 104.15 79.89 51.24 36.51 37.07 14.13%
DPS 20.00 20.00 13.33 10.67 9.33 20.00 20.00 0.00%
NAPS 5.69 5.23 4.49 3.75 2.72 2.62 2.40 15.45%
Adjusted Per Share Value based on latest NOSH - 80,490
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 124.63 126.60 124.54 106.86 96.61 71.52 68.13 10.57%
EPS 26.90 29.98 34.17 26.21 16.92 12.12 12.29 13.93%
DPS 6.56 6.56 4.37 3.50 3.08 6.64 6.63 -0.17%
NAPS 1.8668 1.716 1.4733 1.2305 0.8981 0.8701 0.7955 15.26%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 5.94 5.80 6.45 3.10 1.97 2.52 2.40 -
P/RPS 1.56 1.50 1.70 0.95 0.67 1.17 1.17 4.90%
P/EPS 7.24 6.35 6.19 3.88 3.84 6.90 6.47 1.89%
EY 13.80 15.76 16.15 25.77 26.01 14.49 15.44 -1.85%
DY 3.37 3.45 2.07 3.44 4.74 7.94 8.33 -13.98%
P/NAPS 1.04 1.11 1.44 0.83 0.72 0.96 1.00 0.65%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 21/02/12 21/02/11 24/02/10 25/02/09 20/02/08 13/02/07 -
Price 5.74 6.75 6.35 3.22 1.89 2.33 2.36 -
P/RPS 1.51 1.75 1.67 0.99 0.65 1.08 1.15 4.63%
P/EPS 7.00 7.39 6.10 4.03 3.69 6.38 6.37 1.58%
EY 14.29 13.54 16.40 24.81 27.11 15.67 15.71 -1.56%
DY 3.48 2.96 2.10 3.31 4.94 8.58 8.47 -13.76%
P/NAPS 1.01 1.29 1.41 0.86 0.69 0.89 0.98 0.50%

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