[FIMACOR] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -15.36%
YoY- 2.59%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 378,014 376,410 354,176 376,252 348,382 331,304 317,296 12.39%
PBT 87,827 91,694 86,856 87,032 101,246 107,921 95,288 -5.29%
Tax -27,522 -22,358 -20,602 -23,968 -29,252 -28,046 -25,790 4.43%
NP 60,305 69,336 66,254 63,064 71,994 79,874 69,498 -9.03%
-
NP to SH 55,761 63,780 60,896 57,300 67,700 76,294 66,198 -10.81%
-
Tax Rate 31.34% 24.38% 23.72% 27.54% 28.89% 25.99% 27.07% -
Total Cost 317,709 307,074 287,922 313,188 276,388 251,429 247,798 18.03%
-
Net Worth 309,716 295,095 482,790 497,351 489,260 475,567 466,749 -23.94%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 35,195 9,836 8,046 - 28,164 16,093 24,142 28.59%
Div Payout % 63.12% 15.42% 13.21% - 41.60% 21.09% 36.47% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 309,716 295,095 482,790 497,351 489,260 475,567 466,749 -23.94%
NOSH 241,362 147,547 80,465 80,477 80,470 80,468 80,474 108.11%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 15.95% 18.42% 18.71% 16.76% 20.67% 24.11% 21.90% -
ROE 18.00% 21.61% 12.61% 11.52% 13.84% 16.04% 14.18% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 268.51 255.11 440.16 467.52 432.93 411.72 394.28 -22.61%
EPS 36.15 41.35 39.48 71.20 84.13 94.81 82.26 -42.22%
DPS 25.00 6.67 10.00 0.00 35.00 20.00 30.00 -11.45%
NAPS 2.20 2.00 6.00 6.18 6.08 5.91 5.80 -47.63%
Adjusted Per Share Value based on latest NOSH - 80,477
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 154.13 153.47 144.41 153.41 142.05 135.08 129.37 12.39%
EPS 22.74 26.00 24.83 23.36 27.60 31.11 26.99 -10.80%
DPS 14.35 4.01 3.28 0.00 11.48 6.56 9.84 28.62%
NAPS 1.2628 1.2032 1.9685 2.0278 1.9949 1.939 1.9031 -23.94%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.53 2.42 8.96 9.20 8.15 6.20 6.14 -
P/RPS 0.94 0.95 2.04 1.97 1.88 1.51 1.56 -28.68%
P/EPS 6.39 5.60 11.84 12.92 9.69 6.54 7.46 -9.81%
EY 15.66 17.86 8.45 7.74 10.32 15.29 13.40 10.95%
DY 9.88 2.75 1.12 0.00 4.29 3.23 4.89 59.88%
P/NAPS 1.15 1.21 1.49 1.49 1.34 1.05 1.06 5.58%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 24/02/15 20/11/14 21/08/14 22/05/14 20/02/14 26/11/13 -
Price 2.64 2.51 2.58 9.10 8.45 6.42 6.60 -
P/RPS 0.98 0.98 0.59 1.95 1.95 1.56 1.67 -29.93%
P/EPS 6.67 5.81 3.41 12.78 10.04 6.77 8.02 -11.57%
EY 15.00 17.22 29.33 7.82 9.96 14.77 12.46 13.17%
DY 9.47 2.66 3.88 0.00 4.14 3.12 4.55 63.08%
P/NAPS 1.20 1.26 0.43 1.47 1.39 1.09 1.14 3.48%

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