[FIMACOR] YoY 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- 50.02%
YoY- 32.61%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 49,783 42,855 37,482 36,905 34,503 21,687 22,217 14.38%
PBT 13,981 12,460 9,888 9,507 7,499 2,510 6,110 14.78%
Tax -3,559 -3,561 -2,480 -2,777 -2,424 -982 -1,674 13.38%
NP 10,422 8,899 7,408 6,730 5,075 1,528 4,436 15.29%
-
NP to SH 9,569 8,899 7,408 6,730 5,075 1,528 4,436 13.66%
-
Tax Rate 25.46% 28.58% 25.08% 29.21% 32.32% 39.12% 27.40% -
Total Cost 39,361 33,956 30,074 30,175 29,428 20,159 17,781 14.15%
-
Net Worth 209,474 189,062 161,949 144,214 136,932 121,615 117,879 10.05%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 5,705 5,704 5,612 6,202 - - - -
Div Payout % 59.63% 64.10% 75.76% 92.17% - - - -
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 209,474 189,062 161,949 144,214 136,932 121,615 117,879 10.05%
NOSH 81,507 81,492 80,173 77,534 77,362 77,461 31,020 17.46%
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 20.93% 20.77% 19.76% 18.24% 14.71% 7.05% 19.97% -
ROE 4.57% 4.71% 4.57% 4.67% 3.71% 1.26% 3.76% -
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 61.08 52.59 46.75 47.60 44.60 28.00 71.62 -2.61%
EPS 11.74 10.92 9.24 8.68 6.56 1.97 14.30 -3.23%
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 20.30 17.47 15.28 15.05 14.07 8.84 9.06 14.38%
EPS 3.90 3.63 3.02 2.74 2.07 0.62 1.81 13.64%
DPS 2.33 2.33 2.29 2.53 0.00 0.00 0.00 -
NAPS 0.8541 0.7709 0.6603 0.588 0.5583 0.4959 0.4806 10.05%
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 3.59 4.51 4.24 2.88 2.76 3.82 1.09 21.96%
P/EPS 18.65 21.70 21.43 15.78 18.75 54.24 5.45 22.74%
EY 5.36 4.61 4.67 6.34 5.33 1.84 18.33 -18.52%
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 3.85 4.62 4.15 3.03 2.65 3.64 1.44 17.80%
P/EPS 20.02 22.25 21.00 16.59 17.99 51.71 7.20 18.57%
EY 5.00 4.49 4.76 6.03 5.56 1.93 13.88 -15.64%
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