[FIMACOR] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -17.07%
YoY- 59.91%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 83,732 75,195 72,616 58,494 59,017 49,783 42,855 11.79%
PBT 25,250 27,432 24,199 17,481 12,363 13,981 12,460 12.48%
Tax -6,255 -8,899 -6,066 -3,826 -3,931 -3,559 -3,561 9.83%
NP 18,995 18,533 18,133 13,655 8,432 10,422 8,899 13.45%
-
NP to SH 17,687 16,956 16,689 12,716 7,952 9,569 8,899 12.11%
-
Tax Rate 24.77% 32.44% 25.07% 21.89% 31.80% 25.46% 28.58% -
Total Cost 64,737 56,662 54,483 44,839 50,585 39,361 33,956 11.34%
-
Net Worth 465,913 420,882 352,448 288,926 229,400 209,474 189,062 16.20%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 12,070 12,071 8,046 6,438 5,674 5,705 5,704 13.29%
Div Payout % 68.24% 71.19% 48.22% 50.63% 71.36% 59.63% 64.10% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 465,913 420,882 352,448 288,926 229,400 209,474 189,062 16.20%
NOSH 80,468 80,474 80,467 80,481 81,060 81,507 81,492 -0.21%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 22.69% 24.65% 24.97% 23.34% 14.29% 20.93% 20.77% -
ROE 3.80% 4.03% 4.74% 4.40% 3.47% 4.57% 4.71% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 104.06 93.44 90.24 72.68 72.81 61.08 52.59 12.03%
EPS 21.98 21.07 20.74 15.80 9.81 11.74 10.92 12.35%
DPS 15.00 15.00 10.00 8.00 7.00 7.00 7.00 13.53%
NAPS 5.79 5.23 4.38 3.59 2.83 2.57 2.32 16.44%
Adjusted Per Share Value based on latest NOSH - 80,481
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 34.14 30.66 29.61 23.85 24.06 20.30 17.47 11.80%
EPS 7.21 6.91 6.80 5.18 3.24 3.90 3.63 12.10%
DPS 4.92 4.92 3.28 2.63 2.31 2.33 2.33 13.25%
NAPS 1.8997 1.7161 1.437 1.178 0.9353 0.8541 0.7709 16.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 5.91 5.22 4.64 2.97 2.19 2.19 2.37 -
P/RPS 5.68 5.59 5.14 4.09 3.01 3.59 4.51 3.91%
P/EPS 26.89 24.77 22.37 18.80 22.32 18.65 21.70 3.63%
EY 3.72 4.04 4.47 5.32 4.48 5.36 4.61 -3.50%
DY 2.54 2.87 2.16 2.69 3.20 3.20 2.95 -2.46%
P/NAPS 1.02 1.00 1.06 0.83 0.77 0.85 1.02 0.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 22/11/11 28/10/10 23/11/09 21/11/08 15/11/07 24/11/06 -
Price 5.85 5.73 5.63 3.23 1.88 2.35 2.43 -
P/RPS 5.62 6.13 6.24 4.44 2.58 3.85 4.62 3.31%
P/EPS 26.62 27.20 27.15 20.44 19.16 20.02 22.25 3.03%
EY 3.76 3.68 3.68 4.89 5.22 5.00 4.49 -2.91%
DY 2.56 2.62 1.78 2.48 3.72 2.98 2.88 -1.94%
P/NAPS 1.01 1.10 1.29 0.90 0.66 0.91 1.05 -0.64%

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