[FIMACOR] YoY TTM 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- 8.15%
YoY- 71.06%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 290,572 311,060 311,597 221,730 209,743 166,363 166,073 9.76%
PBT 90,202 121,010 107,531 66,958 53,019 40,004 47,778 11.16%
Tax -22,395 -30,491 -30,262 -1,484 -13,542 -11,553 -13,341 9.00%
NP 67,807 90,519 77,269 65,474 39,477 28,451 34,437 11.94%
-
NP to SH 63,309 83,701 72,259 63,222 36,960 27,869 34,437 10.67%
-
Tax Rate 24.83% 25.20% 28.14% 2.22% 25.54% 28.88% 27.92% -
Total Cost 222,765 220,541 234,328 156,256 170,266 137,912 131,636 9.15%
-
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 28,162 28,167 17,700 14,518 13,003 12,198 12,132 15.05%
Div Payout % 44.48% 33.65% 24.50% 22.96% 35.18% 43.77% 35.23% -
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 23.34% 29.10% 24.80% 29.53% 18.82% 17.10% 20.74% -
ROE 13.59% 19.89% 20.50% 21.88% 16.11% 13.30% 18.21% -
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 361.10 386.53 387.23 275.51 258.75 204.11 203.79 9.99%
EPS 78.68 104.01 89.80 78.56 45.60 34.19 42.26 10.90%
DPS 35.00 35.00 22.00 18.00 16.00 15.00 15.00 15.15%
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 118.47 126.83 127.05 90.41 85.52 67.83 67.71 9.76%
EPS 25.81 34.13 29.46 25.78 15.07 11.36 14.04 10.67%
DPS 11.48 11.48 7.22 5.92 5.30 4.97 4.95 15.03%
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 1.64 1.35 1.20 1.08 0.85 1.07 1.16 5.93%
P/EPS 7.51 5.02 5.17 3.78 4.80 6.41 5.61 4.97%
EY 13.31 19.93 19.35 26.45 20.82 15.61 17.83 -4.75%
DY 5.92 6.70 4.74 6.06 7.31 6.85 6.33 -1.10%
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 1.62 1.48 1.45 1.17 0.73 1.15 1.19 5.27%
P/EPS 7.44 5.51 6.27 4.11 4.12 6.87 5.75 4.38%
EY 13.45 18.15 15.95 24.32 24.25 14.55 17.39 -4.18%
DY 5.98 6.11 3.91 5.57 8.51 6.38 6.17 -0.51%
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