[FIMACOR] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -11.75%
YoY- -19.02%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 331,304 317,296 304,484 305,145 305,658 313,278 291,628 8.85%
PBT 107,921 95,288 85,564 88,839 92,048 99,668 98,336 6.37%
Tax -28,046 -25,790 -24,524 -26,940 -21,824 -24,248 -23,476 12.55%
NP 79,874 69,498 61,040 61,899 70,224 75,420 74,860 4.40%
-
NP to SH 76,294 66,198 55,856 58,229 65,982 70,470 70,192 5.69%
-
Tax Rate 25.99% 27.07% 28.66% 30.32% 23.71% 24.33% 23.87% -
Total Cost 251,429 247,798 243,444 243,246 235,434 237,858 216,768 10.36%
-
Net Worth 475,567 466,749 482,100 466,733 457,855 465,884 453,785 3.16%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 16,093 24,142 - 12,070 16,093 24,139 - -
Div Payout % 21.09% 36.47% - 20.73% 24.39% 34.25% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 475,567 466,749 482,100 466,733 457,855 465,884 453,785 3.16%
NOSH 80,468 80,474 80,484 80,471 80,466 80,463 80,458 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 24.11% 21.90% 20.05% 20.29% 22.97% 24.07% 25.67% -
ROE 16.04% 14.18% 11.59% 12.48% 14.41% 15.13% 15.47% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 411.72 394.28 378.32 379.20 379.86 389.34 362.46 8.84%
EPS 94.81 82.26 69.40 72.36 82.00 87.58 87.24 5.68%
DPS 20.00 30.00 0.00 15.00 20.00 30.00 0.00 -
NAPS 5.91 5.80 5.99 5.80 5.69 5.79 5.64 3.15%
Adjusted Per Share Value based on latest NOSH - 80,497
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 135.08 129.37 124.15 124.42 124.63 127.73 118.91 8.84%
EPS 31.11 26.99 22.77 23.74 26.90 28.73 28.62 5.70%
DPS 6.56 9.84 0.00 4.92 6.56 9.84 0.00 -
NAPS 1.939 1.9031 1.9657 1.903 1.8668 1.8995 1.8502 3.16%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 6.20 6.14 5.79 5.80 5.94 5.91 6.11 -
P/RPS 1.51 1.56 1.53 1.53 1.56 1.52 1.69 -7.21%
P/EPS 6.54 7.46 8.34 8.02 7.24 6.75 7.00 -4.41%
EY 15.29 13.40 11.99 12.48 13.80 14.82 14.28 4.64%
DY 3.23 4.89 0.00 2.59 3.37 5.08 0.00 -
P/NAPS 1.05 1.06 0.97 1.00 1.04 1.02 1.08 -1.85%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 26/11/13 27/08/13 23/05/13 26/02/13 28/11/12 29/08/12 -
Price 6.42 6.60 6.00 6.06 5.74 5.85 6.34 -
P/RPS 1.56 1.67 1.59 1.60 1.51 1.50 1.75 -7.35%
P/EPS 6.77 8.02 8.65 8.37 7.00 6.68 7.27 -4.62%
EY 14.77 12.46 11.57 11.94 14.29 14.97 13.76 4.82%
DY 3.12 4.55 0.00 2.48 3.48 5.13 0.00 -
P/NAPS 1.09 1.14 1.00 1.04 1.01 1.01 1.12 -1.78%

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