[FIMACOR] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 30.22%
YoY- 123.71%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 166,073 125,056 99,923 122,858 79,369 95,958 121,592 5.33%
PBT 47,778 33,499 23,923 20,072 11,967 13,000 13,118 24.02%
Tax -13,341 -9,358 -6,628 -4,788 -5,135 -3,635 -5,398 16.26%
NP 34,437 24,141 17,295 15,284 6,832 9,365 7,720 28.28%
-
NP to SH 34,437 24,141 17,295 15,284 6,832 6,800 5,893 34.19%
-
Tax Rate 27.92% 27.94% 27.71% 23.85% 42.91% 27.96% 41.15% -
Total Cost 131,636 100,915 82,628 107,574 72,537 86,593 113,872 2.44%
-
Net Worth 189,062 161,949 144,214 136,932 121,615 93,062 11,336,835 -49.43%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 12,132 9,504 17,044 7,740 - 2,322 2,340 31.54%
Div Payout % 35.23% 39.37% 98.55% 50.64% - 34.15% 39.71% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 189,062 161,949 144,214 136,932 121,615 93,062 11,336,835 -49.43%
NOSH 81,492 80,173 77,534 77,362 77,461 31,020 31,008 17.46%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 20.74% 19.30% 17.31% 12.44% 8.61% 9.76% 6.35% -
ROE 18.21% 14.91% 11.99% 11.16% 5.62% 7.31% 0.05% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 203.79 155.98 128.88 158.81 102.46 309.33 392.12 -10.32%
EPS 42.26 30.11 22.31 19.76 8.82 21.92 19.00 14.24%
DPS 15.00 11.85 22.00 10.00 0.00 7.50 7.50 12.24%
NAPS 2.32 2.02 1.86 1.77 1.57 3.00 365.60 -56.95%
Adjusted Per Share Value based on latest NOSH - 77,362
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 67.71 50.99 40.74 50.09 32.36 39.12 49.58 5.32%
EPS 14.04 9.84 7.05 6.23 2.79 2.77 2.40 34.21%
DPS 4.95 3.88 6.95 3.16 0.00 0.95 0.95 31.65%
NAPS 0.7709 0.6603 0.588 0.5583 0.4959 0.3794 46.2236 -49.43%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.37 1.98 1.37 1.23 1.07 0.78 0.92 -
P/RPS 1.16 1.27 1.06 0.77 1.04 0.25 0.23 30.93%
P/EPS 5.61 6.58 6.14 6.23 12.13 3.56 4.84 2.48%
EY 17.83 15.21 16.28 16.06 8.24 28.10 20.66 -2.42%
DY 6.33 5.99 16.06 8.13 0.00 9.62 8.15 -4.12%
P/NAPS 1.02 0.98 0.74 0.69 0.68 0.26 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 28/11/05 24/11/04 17/11/03 20/11/02 15/11/01 16/11/00 -
Price 2.43 1.94 1.44 1.18 1.02 1.03 0.83 -
P/RPS 1.19 1.24 1.12 0.74 1.00 0.33 0.21 33.50%
P/EPS 5.75 6.44 6.46 5.97 11.56 4.70 4.37 4.67%
EY 17.39 15.52 15.49 16.74 8.65 21.28 22.90 -4.48%
DY 6.17 6.11 15.28 8.47 0.00 7.28 9.04 -6.16%
P/NAPS 1.05 0.96 0.77 0.67 0.65 0.34 0.00 -

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
Post a Comment