[FIMACOR] YoY TTM Result on 30-Jun-2009 [#1]

Stock

[FIMACOR] FIMA CORPORATION BHD

Announcement Date

19-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

30-Jun-2009 [#1]

Profit Trend

QoQ- 2.32%

YoY- 51.54%

Quarter Report

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	282,035	308,481	297,475	222,253	200,509	159,435	160,700	9.81%
YoY %	-8.57%	3.70%	33.85%	10.84%	25.76%	-0.79%	-	-
Horiz. %	175.50%	191.96%	185.11%	138.30%	124.77%	99.21%	100.00%	-
PBT	92,384	117,777	100,813	61,840	54,637	38,483	45,206	12.63%
YoY %	-21.56%	16.83%	63.02%	13.18%	41.98%	-14.87%	-	-
Horiz. %	204.36%	260.53%	223.01%	136.80%	120.86%	85.13%	100.00%	-
Tax	-25,039	-27,658	-28,022	-1,589	-13,170	-11,555	-12,260	12.62%
YoY %	9.47%	1.30%	-1,663.50%	87.93%	-13.98%	5.75%	-	-
Horiz. %	204.23%	225.60%	228.56%	12.96%	107.42%	94.25%	100.00%	-
NP	67,345	90,119	72,791	60,251	41,467	26,928	32,946	12.64%
YoY %	-25.27%	23.81%	20.81%	45.30%	53.99%	-18.27%	-	-
Horiz. %	204.41%	273.54%	220.94%	182.88%	125.86%	81.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,578	83,434	68,286	58,458	38,577	27,199	32,946	11.27%
YoY %	-25.00%	22.18%	16.81%	51.54%	41.83%	-17.44%	-	-
Horiz. %	189.94%	253.24%	207.27%	177.44%	117.09%	82.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.10%	23.48%	27.80%	2.57%	24.10%	30.03%	27.12%	-
YoY %	15.42%	-15.54%	981.71%	-89.34%	-19.75%	10.73%	-	-
Horiz. %	99.93%	86.58%	102.51%	9.48%	88.86%	110.73%	100.00%	-
Total Cost	214,690	218,362	224,684	162,002	159,042	132,507	127,754	9.02%
YoY %	-1.68%	-2.81%	38.69%	1.86%	20.03%	3.72%	-	-
Horiz. %	168.05%	170.92%	175.87%	126.81%	124.49%	103.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	453,785	409,592	338,824	271,262	223,966	202,851	184,580	16.15%
YoY %	10.79%	20.89%	24.91%	21.12%	10.41%	9.90%	-	-
Horiz. %	245.85%	221.90%	183.56%	146.96%	121.34%	109.90%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	28,163	24,142	16,092	13,754	13,034	12,197	12,039	15.20%
YoY %	16.66%	50.02%	17.00%	5.52%	6.86%	1.31%	-	-
Horiz. %	233.93%	200.53%	133.67%	114.25%	108.26%	101.31%	100.00%	-
Div Payout %	45.01%	28.94%	23.57%	23.53%	33.79%	44.84%	36.54%	-
YoY %	55.53%	22.78%	0.17%	-30.36%	-24.64%	22.71%	-	-
Horiz. %	123.18%	79.20%	64.50%	64.40%	92.47%	122.71%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	453,785	409,592	338,824	271,262	223,966	202,851	184,580	16.15%
YoY %	10.79%	20.89%	24.91%	21.12%	10.41%	9.90%	-	-
Horiz. %	245.85%	221.90%	183.56%	146.96%	121.34%	109.90%	100.00%	-
NOSH	80,458	80,470	80,480	80,493	81,147	81,466	81,672	-0.24%
YoY %	-0.01%	-0.01%	-0.02%	-0.81%	-0.39%	-0.25%	-	-
Horiz. %	98.51%	98.53%	98.54%	98.56%	99.36%	99.75%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	23.88%	29.21%	24.47%	27.11%	20.68%	16.89%	20.50%	-
YoY %	-18.25%	19.37%	-9.74%	31.09%	22.44%	-17.61%	-	-
Horiz. %	116.49%	142.49%	119.37%	132.24%	100.88%	82.39%	100.00%	-
ROE	13.79%	20.37%	20.15%	21.55%	17.22%	13.41%	17.85%	-
YoY %	-32.30%	1.09%	-6.50%	25.15%	28.41%	-24.87%	-	-
Horiz. %	77.25%	114.12%	112.89%	120.73%	96.47%	75.13%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	350.53	383.35	369.62	276.11	247.09	195.71	196.76	10.09%
YoY %	-8.56%	3.71%	33.87%	11.74%	26.25%	-0.53%	-	-
Horiz. %	178.15%	194.83%	187.85%	140.33%	125.58%	99.47%	100.00%	-
EPS	77.78	103.68	84.85	72.62	47.54	33.39	40.34	11.55%
YoY %	-24.98%	22.19%	16.84%	52.76%	42.38%	-17.23%	-	-
Horiz. %	192.81%	257.02%	210.34%	180.02%	117.85%	82.77%	100.00%	-
DPS	35.00	30.00	20.00	17.00	16.00	15.00	15.00	15.15%
YoY %	16.67%	50.00%	17.65%	6.25%	6.67%	0.00%	-	-
Horiz. %	233.33%	200.00%	133.33%	113.33%	106.67%	100.00%	100.00%	-
NAPS	5.64	5.09	4.21	3.37	2.76	2.49	2.26	16.44%
YoY %	10.81%	20.90%	24.93%	22.10%	10.84%	10.18%	-	-
Horiz. %	249.56%	225.22%	186.28%	149.12%	122.12%	110.18%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 80,493
RPS	114.99	125.78	121.29	90.62	81.75	65.01	65.52	9.81%
YoY %	-8.58%	3.70%	33.84%	10.85%	25.75%	-0.78%	-	-
Horiz. %	175.50%	191.97%	185.12%	138.31%	124.77%	99.22%	100.00%	-
EPS	25.51	34.02	27.84	23.84	15.73	11.09	13.43	11.27%
YoY %	-25.01%	22.20%	16.78%	51.56%	41.84%	-17.42%	-	-
Horiz. %	189.95%	253.31%	207.30%	177.51%	117.13%	82.58%	100.00%	-
DPS	11.48	9.84	6.56	5.61	5.31	4.97	4.91	15.19%
YoY %	16.67%	50.00%	16.93%	5.65%	6.84%	1.22%	-	-
Horiz. %	233.81%	200.41%	133.60%	114.26%	108.15%	101.22%	100.00%	-
NAPS	1.8502	1.67	1.3815	1.106	0.9132	0.8271	0.7526	16.15%
YoY %	10.79%	20.88%	24.91%	21.11%	10.41%	9.90%	-	-
Horiz. %	245.84%	221.90%	183.56%	146.96%	121.34%	109.90%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	6.11	6.11	4.15	2.70	2.20	2.16	2.46	-
P/RPS	1.74	1.59	1.12	0.98	0.89	1.10	1.25	5.66%
YoY %	9.43%	41.96%	14.29%	10.11%	-19.09%	-12.00%	-	-
Horiz. %	139.20%	127.20%	89.60%	78.40%	71.20%	88.00%	100.00%	-
P/EPS	7.86	5.89	4.89	3.72	4.63	6.47	6.10	4.31%
YoY %	33.45%	20.45%	31.45%	-19.65%	-28.44%	6.07%	-	-
Horiz. %	128.85%	96.56%	80.16%	60.98%	75.90%	106.07%	100.00%	-
EY	12.73	16.97	20.45	26.90	21.61	15.46	16.40	-4.13%
YoY %	-24.99%	-17.02%	-23.98%	24.48%	39.78%	-5.73%	-	-
Horiz. %	77.62%	103.48%	124.70%	164.02%	131.77%	94.27%	100.00%	-
DY	5.73	4.91	4.82	6.30	7.27	6.94	6.10	-1.03%
YoY %	16.70%	1.87%	-23.49%	-13.34%	4.76%	13.77%	-	-
Horiz. %	93.93%	80.49%	79.02%	103.28%	119.18%	113.77%	100.00%	-
P/NAPS	1.08	1.20	0.99	0.80	0.80	0.87	1.09	-0.15%
YoY %	-10.00%	21.21%	23.75%	0.00%	-8.05%	-20.18%	-	-
Horiz. %	99.08%	110.09%	90.83%	73.39%	73.39%	79.82%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	15/08/11	23/08/10	19/08/09	20/08/08	15/08/07	18/08/06	-
Price	6.34	5.57	4.45	2.88	2.17	2.24	2.50	-
P/RPS	1.81	1.45	1.20	1.04	0.88	1.14	1.27	6.07%
YoY %	24.83%	20.83%	15.38%	18.18%	-22.81%	-10.24%	-	-
Horiz. %	142.52%	114.17%	94.49%	81.89%	69.29%	89.76%	100.00%	-
P/EPS	8.15	5.37	5.24	3.97	4.56	6.71	6.20	4.65%
YoY %	51.77%	2.48%	31.99%	-12.94%	-32.04%	8.23%	-	-
Horiz. %	131.45%	86.61%	84.52%	64.03%	73.55%	108.23%	100.00%	-
EY	12.27	18.61	19.07	25.22	21.91	14.90	16.14	-4.46%
YoY %	-34.07%	-2.41%	-24.39%	15.11%	47.05%	-7.68%	-	-
Horiz. %	76.02%	115.30%	118.15%	156.26%	135.75%	92.32%	100.00%	-
DY	5.52	5.39	4.49	5.90	7.37	6.70	6.00	-1.37%
YoY %	2.41%	20.04%	-23.90%	-19.95%	10.00%	11.67%	-	-
Horiz. %	92.00%	89.83%	74.83%	98.33%	122.83%	111.67%	100.00%	-
P/NAPS	1.12	1.09	1.06	0.85	0.79	0.90	1.11	0.14%
YoY %	2.75%	2.83%	24.71%	7.59%	-12.22%	-18.92%	-	-
Horiz. %	100.90%	98.20%	95.50%	76.58%	71.17%	81.08%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos