[FIMACOR] YoY Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 150.02%
YoY- 45.0%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 89,953 80,902 72,019 56,987 55,570 38,215 39,971 14.46%
PBT 21,872 21,582 17,858 15,290 11,428 4,454 8,340 17.42%
Tax -5,611 -6,141 -4,646 -4,074 -3,693 -1,649 -2,363 15.49%
NP 16,261 15,441 13,212 11,216 7,735 2,805 5,977 18.14%
-
NP to SH 15,679 15,441 13,212 11,216 7,735 2,805 5,977 17.42%
-
Tax Rate 25.65% 28.45% 26.02% 26.64% 32.32% 37.02% 28.33% -
Total Cost 73,692 65,461 58,807 45,771 47,835 35,410 33,994 13.75%
-
Net Worth 209,433 189,040 161,943 144,172 137,046 121,653 117,681 10.07%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 5,704 5,703 5,611 6,200 - - - -
Div Payout % 36.38% 36.94% 42.48% 55.29% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 209,433 189,040 161,943 144,172 137,046 121,653 117,681 10.07%
NOSH 81,491 81,482 80,169 77,512 77,427 77,486 30,968 17.48%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 18.08% 19.09% 18.35% 19.68% 13.92% 7.34% 14.95% -
ROE 7.49% 8.17% 8.16% 7.78% 5.64% 2.31% 5.08% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 110.38 99.29 89.83 73.52 71.77 49.32 129.07 -2.57%
EPS 19.24 18.95 16.48 14.47 9.99 3.62 19.30 -0.05%
DPS 7.00 7.00 7.00 8.00 0.00 0.00 0.00 -
NAPS 2.57 2.32 2.02 1.86 1.77 1.57 3.80 -6.30%
Adjusted Per Share Value based on latest NOSH - 77,534
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 36.68 32.99 29.36 23.24 22.66 15.58 16.30 14.46%
EPS 6.39 6.30 5.39 4.57 3.15 1.14 2.44 17.39%
DPS 2.33 2.33 2.29 2.53 0.00 0.00 0.00 -
NAPS 0.8539 0.7708 0.6603 0.5878 0.5588 0.496 0.4798 10.07%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.19 2.37 1.98 1.37 1.23 1.07 0.78 -
P/RPS 1.98 2.39 2.20 1.86 1.71 2.17 0.60 22.00%
P/EPS 11.38 12.51 12.01 9.47 12.31 29.56 4.04 18.82%
EY 8.79 8.00 8.32 10.56 8.12 3.38 24.74 -15.83%
DY 3.20 2.95 3.54 5.84 0.00 0.00 0.00 -
P/NAPS 0.85 1.02 0.98 0.74 0.69 0.68 0.21 26.22%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 24/11/06 28/11/05 24/11/04 17/11/03 20/11/02 15/11/01 -
Price 2.35 2.43 1.94 1.44 1.18 1.02 1.03 -
P/RPS 2.13 2.45 2.16 1.96 1.64 2.07 0.80 17.71%
P/EPS 12.21 12.82 11.77 9.95 11.81 28.18 5.34 14.77%
EY 8.19 7.80 8.49 10.05 8.47 3.55 18.74 -12.88%
DY 2.98 2.88 3.61 5.56 0.00 0.00 0.00 -
P/NAPS 0.91 1.05 0.96 0.77 0.67 0.65 0.27 22.43%

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