[FIMACOR] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -11.27%
YoY- 16.27%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 376,410 354,176 376,252 348,382 331,304 317,296 304,484 15.14%
PBT 91,694 86,856 87,032 101,246 107,921 95,288 85,564 4.70%
Tax -22,358 -20,602 -23,968 -29,252 -28,046 -25,790 -24,524 -5.96%
NP 69,336 66,254 63,064 71,994 79,874 69,498 61,040 8.84%
-
NP to SH 63,780 60,896 57,300 67,700 76,294 66,198 55,856 9.22%
-
Tax Rate 24.38% 23.72% 27.54% 28.89% 25.99% 27.07% 28.66% -
Total Cost 307,074 287,922 313,188 276,388 251,429 247,798 243,444 16.69%
-
Net Worth 295,095 482,790 497,351 489,260 475,567 466,749 482,100 -27.84%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 9,836 8,046 - 28,164 16,093 24,142 - -
Div Payout % 15.42% 13.21% - 41.60% 21.09% 36.47% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 295,095 482,790 497,351 489,260 475,567 466,749 482,100 -27.84%
NOSH 147,547 80,465 80,477 80,470 80,468 80,474 80,484 49.62%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 18.42% 18.71% 16.76% 20.67% 24.11% 21.90% 20.05% -
ROE 21.61% 12.61% 11.52% 13.84% 16.04% 14.18% 11.59% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 255.11 440.16 467.52 432.93 411.72 394.28 378.32 -23.04%
EPS 41.35 39.48 71.20 84.13 94.81 82.26 69.40 -29.12%
DPS 6.67 10.00 0.00 35.00 20.00 30.00 0.00 -
NAPS 2.00 6.00 6.18 6.08 5.91 5.80 5.99 -51.77%
Adjusted Per Share Value based on latest NOSH - 80,482
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 153.47 144.41 153.41 142.05 135.08 129.37 124.15 15.13%
EPS 26.00 24.83 23.36 27.60 31.11 26.99 22.77 9.21%
DPS 4.01 3.28 0.00 11.48 6.56 9.84 0.00 -
NAPS 1.2032 1.9685 2.0278 1.9949 1.939 1.9031 1.9657 -27.84%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.42 8.96 9.20 8.15 6.20 6.14 5.79 -
P/RPS 0.95 2.04 1.97 1.88 1.51 1.56 1.53 -27.15%
P/EPS 5.60 11.84 12.92 9.69 6.54 7.46 8.34 -23.26%
EY 17.86 8.45 7.74 10.32 15.29 13.40 11.99 30.33%
DY 2.75 1.12 0.00 4.29 3.23 4.89 0.00 -
P/NAPS 1.21 1.49 1.49 1.34 1.05 1.06 0.97 15.83%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 20/11/14 21/08/14 22/05/14 20/02/14 26/11/13 27/08/13 -
Price 2.51 2.58 9.10 8.45 6.42 6.60 6.00 -
P/RPS 0.98 0.59 1.95 1.95 1.56 1.67 1.59 -27.51%
P/EPS 5.81 3.41 12.78 10.04 6.77 8.02 8.65 -23.24%
EY 17.22 29.33 7.82 9.96 14.77 12.46 11.57 30.26%
DY 2.66 3.88 0.00 4.14 3.12 4.55 0.00 -
P/NAPS 1.26 0.43 1.47 1.39 1.09 1.14 1.00 16.60%

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