[FIMACOR] YoY Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 10.18%
YoY- 3.52%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 157,190 110,024 98,506 105,503 81,125 114,690 91,078 9.51%
PBT 44,054 30,931 20,061 13,098 15,851 13,414 2,809 58.17%
Tax -11,846 -8,786 -6,247 -2,744 -5,849 -7,187 -3,498 22.53%
NP 32,208 22,145 13,814 10,354 10,002 6,227 -689 -
-
NP to SH 32,208 22,145 13,814 10,354 10,002 6,227 -689 -
-
Tax Rate 26.89% 28.41% 31.14% 20.95% 36.90% 53.58% 124.53% -
Total Cost 124,982 87,879 84,692 95,149 71,123 108,463 91,767 5.28%
-
Net Worth 179,961 150,175 140,848 132,400 118,628 111,528 10,811,036 -49.45%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 12,050 10,115 5,417 3,871 3,876 - - -
Div Payout % 37.42% 45.68% 39.22% 37.39% 38.76% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 179,961 150,175 140,848 132,400 118,628 111,528 10,811,036 -49.45%
NOSH 80,339 77,810 77,389 77,427 77,534 30,980 31,318 16.99%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 20.49% 20.13% 14.02% 9.81% 12.33% 5.43% -0.76% -
ROE 17.90% 14.75% 9.81% 7.82% 8.43% 5.58% -0.01% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 195.66 141.40 127.29 136.26 104.63 370.21 290.82 -6.38%
EPS 40.09 28.46 17.85 13.37 12.90 20.10 -2.20 -
DPS 15.00 13.00 7.00 5.00 5.00 0.00 0.00 -
NAPS 2.24 1.93 1.82 1.71 1.53 3.60 345.20 -56.79%
Adjusted Per Share Value based on latest NOSH - 77,378
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 64.09 44.86 40.16 43.02 33.08 46.76 37.14 9.51%
EPS 13.13 9.03 5.63 4.22 4.08 2.54 -0.28 -
DPS 4.91 4.12 2.21 1.58 1.58 0.00 0.00 -
NAPS 0.7338 0.6123 0.5743 0.5398 0.4837 0.4547 44.0797 -49.45%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.36 1.79 1.46 1.19 1.21 0.60 1.23 -
P/RPS 1.21 1.27 1.15 0.87 1.16 0.16 0.42 19.27%
P/EPS 5.89 6.29 8.18 8.90 9.38 2.99 -55.91 -
EY 16.99 15.90 12.23 11.24 10.66 33.50 -1.79 -
DY 6.36 7.26 4.79 4.20 4.13 0.00 0.00 -
P/NAPS 1.05 0.93 0.80 0.70 0.79 0.17 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 23/05/06 26/05/05 19/05/04 21/05/03 20/05/02 21/05/01 22/05/00 -
Price 2.51 1.80 1.32 1.01 1.20 0.71 1.13 -
P/RPS 1.28 1.27 1.04 0.74 1.15 0.19 0.39 21.89%
P/EPS 6.26 6.32 7.39 7.55 9.30 3.53 -51.36 -
EY 15.97 15.81 13.52 13.24 10.75 28.31 -1.95 -
DY 5.98 7.22 5.30 4.95 4.17 0.00 0.00 -
P/NAPS 1.12 0.93 0.73 0.59 0.78 0.20 0.00 -

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