[FIMACOR] YoY TTM Result on 30-Jun-2010 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 12.51%
YoY- 16.81%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 308,359 282,035 308,481 297,475 222,253 200,509 159,435 11.60%
PBT 85,646 92,384 117,777 100,813 61,840 54,637 38,483 14.24%
Tax -27,202 -25,039 -27,658 -28,022 -1,589 -13,170 -11,555 15.32%
NP 58,444 67,345 90,119 72,791 60,251 41,467 26,928 13.77%
-
NP to SH 54,645 62,578 83,434 68,286 58,458 38,577 27,199 12.31%
-
Tax Rate 31.76% 27.10% 23.48% 27.80% 2.57% 24.10% 30.03% -
Total Cost 249,915 214,690 218,362 224,684 162,002 159,042 132,507 11.14%
-
Net Worth 482,100 453,785 409,592 338,824 271,262 223,966 202,851 15.50%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 30,987 28,163 24,142 16,092 13,754 13,034 12,197 16.79%
Div Payout % 56.71% 45.01% 28.94% 23.57% 23.53% 33.79% 44.84% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 482,100 453,785 409,592 338,824 271,262 223,966 202,851 15.50%
NOSH 80,484 80,458 80,470 80,480 80,493 81,147 81,466 -0.20%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 18.95% 23.88% 29.21% 24.47% 27.11% 20.68% 16.89% -
ROE 11.33% 13.79% 20.37% 20.15% 21.55% 17.22% 13.41% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 383.13 350.53 383.35 369.62 276.11 247.09 195.71 11.83%
EPS 67.90 77.78 103.68 84.85 72.62 47.54 33.39 12.54%
DPS 38.50 35.00 30.00 20.00 17.00 16.00 15.00 16.99%
NAPS 5.99 5.64 5.09 4.21 3.37 2.76 2.49 15.73%
Adjusted Per Share Value based on latest NOSH - 80,480
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 125.73 114.99 125.78 121.29 90.62 81.75 65.01 11.60%
EPS 22.28 25.51 34.02 27.84 23.84 15.73 11.09 12.31%
DPS 12.63 11.48 9.84 6.56 5.61 5.31 4.97 16.80%
NAPS 1.9657 1.8502 1.67 1.3815 1.106 0.9132 0.8271 15.50%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 5.79 6.11 6.11 4.15 2.70 2.20 2.16 -
P/RPS 1.51 1.74 1.59 1.12 0.98 0.89 1.10 5.41%
P/EPS 8.53 7.86 5.89 4.89 3.72 4.63 6.47 4.71%
EY 11.73 12.73 16.97 20.45 26.90 21.61 15.46 -4.49%
DY 6.65 5.73 4.91 4.82 6.30 7.27 6.94 -0.70%
P/NAPS 0.97 1.08 1.20 0.99 0.80 0.80 0.87 1.82%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 29/08/12 15/08/11 23/08/10 19/08/09 20/08/08 15/08/07 -
Price 6.00 6.34 5.57 4.45 2.88 2.17 2.24 -
P/RPS 1.57 1.81 1.45 1.20 1.04 0.88 1.14 5.47%
P/EPS 8.84 8.15 5.37 5.24 3.97 4.56 6.71 4.69%
EY 11.32 12.27 18.61 19.07 25.22 21.91 14.90 -4.47%
DY 6.42 5.52 5.39 4.49 5.90 7.37 6.70 -0.70%
P/NAPS 1.00 1.12 1.09 1.06 0.85 0.79 0.90 1.76%

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